[SYCAL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[SYCAL] SYCAL VENTURES BHD

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 11.27%

YoY- 64.2%

Quarter Report

SYCAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	390,664	313,210	223,918	122,336	90,818	62,268	65,012	34.81%
YoY %	24.73%	39.88%	83.04%	34.70%	45.85%	-4.22%	-	-
Horiz. %	600.91%	481.77%	344.43%	188.17%	139.69%	95.78%	100.00%	-
PBT	26,824	21,892	14,906	12,082	8,078	-9,542	-5,662	-
YoY %	22.53%	46.87%	23.37%	49.57%	184.66%	-68.53%	-	-
Horiz. %	-473.75%	-386.65%	-263.26%	-213.39%	-142.67%	168.53%	100.00%	-
Tax	-3,974	-3,944	-1,970	-2,104	-1,782	1,144	-3,582	1.74%
YoY %	-0.76%	-100.20%	6.37%	-18.07%	-255.77%	131.94%	-	-
Horiz. %	110.94%	110.11%	55.00%	58.74%	49.75%	-31.94%	100.00%	-
NP	22,850	17,948	12,936	9,978	6,296	-8,398	-9,244	-
YoY %	27.31%	38.74%	29.65%	58.48%	174.97%	9.15%	-	-
Horiz. %	-247.19%	-194.16%	-139.94%	-107.94%	-68.11%	90.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,000	17,050	12,318	9,734	5,928	-8,734	-9,510	-
YoY %	23.17%	38.42%	26.55%	64.20%	167.87%	8.16%	-	-
Horiz. %	-220.82%	-179.28%	-129.53%	-102.36%	-62.33%	91.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.82%	18.02%	13.22%	17.41%	22.06%	-	-	-
YoY %	-17.76%	36.31%	-24.07%	-21.08%	0.00%	-	-	-
Horiz. %	67.18%	81.69%	59.93%	78.92%	100.00%	-	-	-
Total Cost	367,814	295,262	210,982	112,358	84,522	70,666	74,256	30.54%
YoY %	24.57%	39.95%	87.78%	32.93%	19.61%	-4.83%	-	-
Horiz. %	495.33%	397.63%	284.13%	151.31%	113.83%	95.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,602	198,959	179,028	168,103	126,472	113,769	43,687	32.50%
YoY %	18.92%	11.13%	6.50%	32.92%	11.17%	160.42%	-	-
Horiz. %	541.58%	455.42%	409.80%	384.79%	289.50%	260.42%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	236,602	198,959	179,028	168,103	126,472	113,769	43,687	32.50%
YoY %	18.92%	11.13%	6.50%	32.92%	11.17%	160.42%	-	-
Horiz. %	541.58%	455.42%	409.80%	384.79%	289.50%	260.42%	100.00%	-
NOSH	320,121	320,488	320,781	320,197	251,186	252,427	88,382	23.91%
YoY %	-0.11%	-0.09%	0.18%	27.47%	-0.49%	185.61%	-	-
Horiz. %	362.20%	362.62%	362.95%	362.29%	284.20%	285.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	5.85%	5.73%	5.78%	8.16%	6.93%	-13.49%	-14.22%	-
YoY %	2.09%	-0.87%	-29.17%	17.75%	151.37%	5.13%	-	-
Horiz. %	-41.14%	-40.30%	-40.65%	-57.38%	-48.73%	94.87%	100.00%	-
ROE	8.88%	8.57%	6.88%	5.79%	4.69%	-7.68%	-21.77%	-
YoY %	3.62%	24.56%	18.83%	23.45%	161.07%	64.72%	-	-
Horiz. %	-40.79%	-39.37%	-31.60%	-26.60%	-21.54%	35.28%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	122.04	97.73	69.80	38.21	36.16	24.67	73.56	8.79%
YoY %	24.87%	40.01%	82.67%	5.67%	46.57%	-66.46%	-	-
Horiz. %	165.91%	132.86%	94.89%	51.94%	49.16%	33.54%	100.00%	-
EPS	6.56	5.32	3.84	3.04	2.36	-3.46	-10.76	-
YoY %	23.31%	38.54%	26.32%	28.81%	168.21%	67.84%	-	-
Horiz. %	-60.97%	-49.44%	-35.69%	-28.25%	-21.93%	32.16%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7391	0.6208	0.5581	0.525	0.5035	0.4507	0.4943	6.93%
YoY %	19.06%	11.23%	6.30%	4.27%	11.72%	-8.82%	-	-
Horiz. %	149.52%	125.59%	112.91%	106.21%	101.86%	91.18%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 319,047
RPS	93.84	75.23	53.78	29.38	21.81	14.96	15.62	34.81%
YoY %	24.74%	39.88%	83.05%	34.71%	45.79%	-4.23%	-	-
Horiz. %	600.77%	481.63%	344.30%	188.09%	139.63%	95.77%	100.00%	-
EPS	5.04	4.10	2.96	2.34	1.42	-2.10	-2.28	-
YoY %	22.93%	38.51%	26.50%	64.79%	167.62%	7.89%	-	-
Horiz. %	-221.05%	-179.82%	-129.82%	-102.63%	-62.28%	92.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5683	0.4779	0.43	0.4038	0.3038	0.2733	0.1049	32.50%
YoY %	18.92%	11.14%	6.49%	32.92%	11.16%	160.53%	-	-
Horiz. %	541.75%	455.58%	409.91%	384.94%	289.61%	260.53%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.425	0.40	0.32	0.17	0.14	0.18	0.30	-
P/RPS	0.35	0.41	0.46	0.44	0.39	0.73	0.41	-2.60%
YoY %	-14.63%	-10.87%	4.55%	12.82%	-46.58%	78.05%	-	-
Horiz. %	85.37%	100.00%	112.20%	107.32%	95.12%	178.05%	100.00%	-
P/EPS	6.48	7.52	8.33	5.59	5.93	-5.20	-2.79	-
YoY %	-13.83%	-9.72%	49.02%	-5.73%	214.04%	-86.38%	-	-
Horiz. %	-232.26%	-269.53%	-298.57%	-200.36%	-212.54%	186.38%	100.00%	-
EY	15.44	13.30	12.00	17.88	16.86	-19.22	-35.87	-
YoY %	16.09%	10.83%	-32.89%	6.05%	187.72%	46.42%	-	-
Horiz. %	-43.04%	-37.08%	-33.45%	-49.85%	-47.00%	53.58%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.64	0.57	0.32	0.28	0.40	0.61	-0.83%
YoY %	-9.38%	12.28%	78.12%	14.29%	-30.00%	-34.43%	-	-
Horiz. %	95.08%	104.92%	93.44%	52.46%	45.90%	65.57%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	27/08/14	29/08/13	29/08/12	26/08/11	30/08/10	26/08/09	-
Price	0.36	0.405	0.305	0.17	0.14	0.11	0.34	-
P/RPS	0.29	0.41	0.44	0.44	0.39	0.45	0.46	-7.39%
YoY %	-29.27%	-6.82%	0.00%	12.82%	-13.33%	-2.17%	-	-
Horiz. %	63.04%	89.13%	95.65%	95.65%	84.78%	97.83%	100.00%	-
P/EPS	5.49	7.61	7.94	5.59	5.93	-3.18	-3.16	-
YoY %	-27.86%	-4.16%	42.04%	-5.73%	286.48%	-0.63%	-	-
Horiz. %	-173.73%	-240.82%	-251.27%	-176.90%	-187.66%	100.63%	100.00%	-
EY	18.22	13.14	12.59	17.88	16.86	-31.45	-31.65	-
YoY %	38.66%	4.37%	-29.59%	6.05%	153.61%	0.63%	-	-
Horiz. %	-57.57%	-41.52%	-39.78%	-56.49%	-53.27%	99.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.65	0.55	0.32	0.28	0.24	0.69	-5.54%
YoY %	-24.62%	18.18%	71.88%	14.29%	16.67%	-65.22%	-	-
Horiz. %	71.01%	94.20%	79.71%	46.38%	40.58%	34.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos