[SYCAL] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -80.93%
YoY- -85.23%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 916,904 60,524 40,156 47,194 65,580 53,672 95,648 41.55%
PBT 3,176 4,068 892 2,546 2,820 8,220 10,116 -16.31%
Tax -1,240 -1,960 -764 -1,354 -1,832 -2,360 -2,292 -9.01%
NP 1,936 2,108 128 1,192 988 5,860 7,824 -19.32%
-
NP to SH 760 2,272 176 1,192 800 5,712 6,896 -28.75%
-
Tax Rate 39.04% 48.18% 85.65% 53.18% 64.96% 28.71% 22.66% -
Total Cost 914,968 58,416 40,028 46,002 64,592 47,812 87,824 43.37%
-
Net Worth 280,103 279,270 277,854 279,187 272,900 259,013 249,602 1.78%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 280,103 279,270 277,854 279,187 272,900 259,013 249,602 1.78%
NOSH 416,324 416,324 416,324 416,324 416,324 347,249 320,250 4.11%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.21% 3.48% 0.32% 2.53% 1.51% 10.92% 8.18% -
ROE 0.27% 0.81% 0.06% 0.43% 0.29% 2.21% 2.76% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 220.24 14.54 9.65 11.34 15.75 15.46 29.87 35.95%
EPS 0.20 0.56 0.04 0.28 0.20 1.64 2.16 -30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6728 0.6708 0.6674 0.6706 0.6555 0.7459 0.7794 -2.23%
Adjusted Per Share Value based on latest NOSH - 416,324
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 220.24 14.54 9.65 11.34 15.75 12.89 22.97 41.56%
EPS 0.20 0.56 0.04 0.28 0.20 1.37 1.66 -27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6728 0.6708 0.6674 0.6706 0.6555 0.6221 0.5995 1.78%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.195 0.175 0.195 0.24 0.255 0.25 0.37 -
P/RPS 0.09 1.20 2.02 2.12 1.62 1.62 1.24 -33.18%
P/EPS 106.82 32.07 461.27 83.82 132.70 15.20 17.18 32.44%
EY 0.94 3.12 0.22 1.19 0.75 6.58 5.82 -24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.29 0.36 0.39 0.34 0.47 -7.15%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/11/23 30/11/22 30/11/21 26/11/20 30/05/19 30/05/18 25/05/17 -
Price 0.195 0.18 0.21 0.245 0.24 0.25 0.335 -
P/RPS 0.09 1.24 2.18 2.16 1.52 1.62 1.12 -32.13%
P/EPS 106.82 32.98 496.75 85.57 124.90 15.20 15.56 34.47%
EY 0.94 3.03 0.20 1.17 0.80 6.58 6.43 -25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.31 0.37 0.37 0.34 0.43 -5.87%

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