[SYCAL] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.96%
YoY- 5.71%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 65,012 91,278 0 103,888 68,404 113,696 141,058 -12.10%
PBT -5,662 406 -334,560 -23,676 -24,990 -22,940 -20,276 -19.13%
Tax -3,582 -3,172 0 0 0 -420 -456 40.94%
NP -9,244 -2,766 -334,560 -23,676 -24,990 -23,360 -20,732 -12.58%
-
NP to SH -9,510 -2,882 -334,560 -23,714 -25,150 -23,360 -20,732 -12.17%
-
Tax Rate - 781.28% - - - - - -
Total Cost 74,256 94,044 334,560 127,564 93,394 137,056 161,790 -12.16%
-
Net Worth 43,687 46,120 24,176 -277,206 -248,265 -224,580 -202,500 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 43,687 46,120 24,176 -277,206 -248,265 -224,580 -202,500 -
NOSH 88,382 88,404 63,306 47,771 47,777 47,770 47,769 10.78%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -14.22% -3.03% 0.00% -22.79% -36.53% -20.55% -14.70% -
ROE -21.77% -6.25% -1,383.82% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 73.56 103.25 0.00 217.47 143.17 238.00 295.29 -20.66%
EPS -10.76 -3.26 -528.48 -49.64 -52.64 -48.90 -43.40 -20.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4943 0.5217 0.3819 -5.8027 -5.1963 -4.7012 -4.2391 -
Adjusted Per Share Value based on latest NOSH - 47,773
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.62 21.92 0.00 24.95 16.43 27.31 33.88 -12.09%
EPS -2.28 -0.69 -80.36 -5.70 -6.04 -5.61 -4.98 -12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1049 0.1108 0.0581 -0.6658 -0.5963 -0.5394 -0.4864 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.30 0.33 0.67 0.48 0.21 0.28 0.43 -
P/RPS 0.41 0.32 0.00 0.00 0.15 0.12 0.15 18.22%
P/EPS -2.79 -10.12 -0.13 0.00 -0.40 -0.57 -0.99 18.83%
EY -35.87 -9.88 -788.78 0.00 -250.67 -174.64 -100.93 -15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 1.75 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 29/08/08 30/08/07 29/08/06 30/08/05 27/08/04 29/08/03 -
Price 0.34 0.42 0.60 0.20 0.20 0.25 0.35 -
P/RPS 0.46 0.41 0.00 0.00 0.14 0.11 0.12 25.07%
P/EPS -3.16 -12.88 -0.11 0.00 -0.38 -0.51 -0.81 25.44%
EY -31.65 -7.76 -880.80 0.00 -263.20 -195.60 -124.00 -20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 1.57 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