[SYCAL] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -16.21%
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 96,876 126,652 73,640 97,056 100,816 84,752 23,616 26.50%
PBT -25,304 -21,720 -22,724 -23,540 -23,096 -25,920 -34,380 -4.97%
Tax 0 0 -484 -316 -192 -272 34,380 -
NP -25,304 -21,720 -23,208 -23,856 -23,288 -26,192 0 -
-
NP to SH -25,056 -21,764 -23,208 -23,856 -23,288 -26,192 -34,340 -5.11%
-
Tax Rate - - - - - - - -
Total Cost 122,180 148,372 96,848 120,912 124,104 110,944 23,616 31.49%
-
Net Worth -308,937 -270,769 -241,571 -218,942 -197,919 -162,845 -130,547 15.43%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -308,937 -270,769 -241,571 -218,942 -197,919 -162,845 -130,547 15.43%
NOSH 47,780 47,769 47,792 47,788 47,760 47,760 47,774 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -26.12% -17.15% -31.52% -24.58% -23.10% -30.90% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 202.75 265.13 154.08 203.10 211.09 177.45 49.43 26.50%
EPS -52.44 -45.56 -48.56 -49.92 -48.76 -54.84 -71.88 -5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.4658 -5.6682 -5.0546 -4.5815 -4.144 -3.4096 -2.7326 15.42%
Adjusted Per Share Value based on latest NOSH - 47,788
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 23.27 30.42 17.69 23.31 24.22 20.36 5.67 26.51%
EPS -6.02 -5.23 -5.57 -5.73 -5.59 -6.29 -8.25 -5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7421 -0.6504 -0.5802 -0.5259 -0.4754 -0.3911 -0.3136 15.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.20 0.25 0.19 0.25 0.37 0.33 0.31 -
P/RPS 0.00 0.09 0.12 0.12 0.18 0.19 0.63 -
P/EPS 0.00 -0.55 -0.39 -0.50 -0.76 -0.60 -0.43 -
EY 0.00 -182.24 -255.58 -199.68 -131.78 -166.18 -231.87 -
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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 30/05/05 28/05/04 30/05/03 30/05/02 30/05/01 -
Price 0.44 0.28 0.19 0.25 0.25 0.33 0.34 -
P/RPS 0.00 0.11 0.12 0.12 0.12 0.19 0.69 -
P/EPS 0.00 -0.61 -0.39 -0.50 -0.51 -0.60 -0.47 -
EY 0.00 -162.71 -255.58 -199.68 -195.04 -166.18 -211.41 -
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