[SYCAL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -54.36%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 215,604 125,128 81,748 40,876 64,068 61,140 96,876 14.24%
PBT 13,700 11,496 1,628 -11,360 -4,588 -6,388 -25,304 -
Tax -2,236 -2,324 -272 2,288 -6,880 0 0 -
NP 11,464 9,172 1,356 -9,072 -11,468 -6,388 -25,304 -
-
NP to SH 10,776 8,748 840 -9,288 -11,644 -6,340 -25,056 -
-
Tax Rate 16.32% 20.22% 16.71% - - - - -
Total Cost 204,140 115,956 80,392 49,948 75,536 67,528 122,180 8.92%
-
Net Worth 175,366 129,862 129,858 40,065 43,823 45,752 -308,937 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 175,366 129,862 129,858 40,065 43,823 45,752 -308,937 -
NOSH 320,714 251,379 262,500 88,288 88,212 88,547 47,780 37.30%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.32% 7.33% 1.66% -22.19% -17.90% -10.45% -26.12% -
ROE 6.14% 6.74% 0.65% -23.18% -26.57% -13.86% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 67.23 49.78 31.14 46.30 72.63 69.05 202.75 -16.79%
EPS 3.36 3.48 0.32 -10.52 -13.20 -7.16 -52.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5468 0.5166 0.4947 0.4538 0.4968 0.5167 -6.4658 -
Adjusted Per Share Value based on latest NOSH - 88,288
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.79 30.06 19.64 9.82 15.39 14.69 23.27 14.24%
EPS 2.59 2.10 0.20 -2.23 -2.80 -1.52 -6.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4212 0.3119 0.3119 0.0962 0.1053 0.1099 -0.7421 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.18 0.20 0.18 0.28 0.36 0.37 0.20 -
P/RPS 0.27 0.40 0.58 0.60 0.50 0.54 0.00 -
P/EPS 5.36 5.75 56.25 -2.66 -2.73 -5.17 0.00 -
EY 18.67 17.40 1.78 -37.57 -36.67 -19.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.36 0.62 0.72 0.72 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 27/05/11 31/05/10 29/05/09 30/05/08 24/05/07 -
Price 0.24 0.17 0.16 0.20 0.34 0.29 0.44 -
P/RPS 0.36 0.34 0.51 0.43 0.47 0.42 0.00 -
P/EPS 7.14 4.89 50.00 -1.90 -2.58 -4.05 0.00 -
EY 14.00 20.47 2.00 -52.60 -38.82 -24.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.32 0.44 0.68 0.56 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