[SYCAL] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 0.63%
YoY- 24.88%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 68,404 113,696 141,058 78,134 36,530 37,262 0 -100.00%
PBT -24,990 -22,940 -20,276 -25,678 -34,644 -40,094 0 -100.00%
Tax 0 -420 -456 -350 34,644 40,094 0 -
NP -24,990 -23,360 -20,732 -26,028 0 0 0 -100.00%
-
NP to SH -25,150 -23,360 -20,732 -26,028 -34,648 -39,114 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 93,394 137,056 161,790 104,162 36,530 37,262 0 -100.00%
-
Net Worth -248,265 -224,580 -202,500 -169,306 -139,294 -96,255 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth -248,265 -224,580 -202,500 -169,306 -139,294 -96,255 0 -100.00%
NOSH 47,777 47,770 47,769 47,775 47,777 47,781 47,777 0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -36.53% -20.55% -14.70% -33.31% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 143.17 238.00 295.29 163.54 76.46 77.98 0.00 -100.00%
EPS -52.64 -48.90 -43.40 -54.48 -72.52 -81.86 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.1963 -4.7012 -4.2391 -3.5438 -2.9155 -2.0145 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 47,790
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 16.43 27.31 33.88 18.77 8.77 8.95 0.00 -100.00%
EPS -6.04 -5.61 -4.98 -6.25 -8.32 -9.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5963 -0.5394 -0.4864 -0.4067 -0.3346 -0.2312 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.21 0.28 0.43 0.36 0.34 1.05 0.00 -
P/RPS 0.15 0.12 0.15 0.22 0.44 1.35 0.00 -100.00%
P/EPS -0.40 -0.57 -0.99 -0.66 -0.47 -1.28 0.00 -100.00%
EY -250.67 -174.64 -100.93 -151.33 -213.29 -77.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 27/08/04 29/08/03 28/08/02 30/08/01 29/08/00 - -
Price 0.20 0.25 0.35 0.31 0.52 0.82 0.00 -
P/RPS 0.14 0.11 0.12 0.19 0.68 1.05 0.00 -100.00%
P/EPS -0.38 -0.51 -0.81 -0.57 -0.72 -1.00 0.00 -100.00%
EY -263.20 -195.60 -124.00 -175.74 -139.46 -99.83 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment