[SYCAL] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2570.5%
YoY- -1310.81%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 31,134 32,506 45,639 0 51,944 34,202 56,848 -9.54%
PBT -4,771 -2,831 203 -167,280 -11,838 -12,495 -11,470 -13.59%
Tax 572 -1,791 -1,586 0 0 0 -210 -
NP -4,199 -4,622 -1,383 -167,280 -11,838 -12,495 -11,680 -15.66%
-
NP to SH -4,367 -4,755 -1,441 -167,280 -11,857 -12,575 -11,680 -15.11%
-
Tax Rate - - 781.28% - - - - -
Total Cost 35,333 37,128 47,022 167,280 63,782 46,697 68,528 -10.44%
-
Net Worth 113,769 43,687 46,120 24,176 -277,206 -248,265 -224,580 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 113,769 43,687 46,120 24,176 -277,206 -248,265 -224,580 -
NOSH 252,427 88,382 88,404 63,306 47,771 47,777 47,770 31.95%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -13.49% -14.22% -3.03% 0.00% -22.79% -36.53% -20.55% -
ROE -3.84% -10.88% -3.12% -691.91% 0.00% 0.00% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 12.33 36.78 51.62 0.00 108.73 71.59 119.00 -31.45%
EPS -1.73 -5.38 -1.63 -264.24 -24.82 -26.32 -24.45 -35.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4507 0.4943 0.5217 0.3819 -5.8027 -5.1963 -4.7012 -
Adjusted Per Share Value based on latest NOSH - 63,306
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.48 7.81 10.96 0.00 12.48 8.22 13.65 -9.53%
EPS -1.05 -1.14 -0.35 -40.18 -2.85 -3.02 -2.81 -15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.1049 0.1108 0.0581 -0.6658 -0.5963 -0.5394 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.18 0.30 0.33 0.67 0.48 0.21 0.28 -
P/RPS 1.46 0.82 0.64 0.00 0.00 0.29 0.24 35.09%
P/EPS -10.40 -5.58 -20.25 -0.25 0.00 -0.80 -1.15 44.31%
EY -9.61 -17.93 -4.94 -394.39 0.00 -125.33 -87.32 -30.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.61 0.63 1.75 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 26/08/09 29/08/08 30/08/07 29/08/06 30/08/05 27/08/04 -
Price 0.11 0.34 0.42 0.60 0.20 0.20 0.25 -
P/RPS 0.89 0.92 0.81 0.00 0.00 0.28 0.21 27.19%
P/EPS -6.36 -6.32 -25.77 -0.23 0.00 -0.76 -1.02 35.64%
EY -15.73 -15.82 -3.88 -440.40 0.00 -131.60 -97.80 -26.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.69 0.81 1.57 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