[SYCAL] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -51.78%
YoY- -10.92%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 18,153 76,856 51,476 86,486 104,095 57,859 36,772 -11.09%
PBT -167,639 -19,504 -19,716 -17,315 -15,525 -18,680 -25,818 36.56%
Tax 0 0 0 -413 -457 -200 50 -
NP -167,639 -19,504 -19,716 -17,728 -15,982 -18,880 -25,768 36.61%
-
NP to SH -167,616 -19,561 -19,785 -17,728 -15,982 -18,880 -25,768 36.60%
-
Tax Rate - - - - - - - -
Total Cost 185,792 96,360 71,192 104,214 120,077 76,739 62,540 19.88%
-
Net Worth 33,609 -284,962 -255,480 -230,693 -208,157 -175,265 -150,341 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 33,609 -284,962 -255,480 -230,693 -208,157 -175,265 -150,341 -
NOSH 88,307 47,779 47,778 47,784 47,778 47,773 47,780 10.77%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -923.48% -25.38% -38.30% -20.50% -15.35% -32.63% -70.08% -
ROE -498.71% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.56 160.86 107.74 180.99 217.87 121.11 76.96 -19.73%
EPS -189.81 -40.94 -41.41 -37.10 -33.45 -39.52 -53.93 23.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3806 -5.9641 -5.3472 -4.8278 -4.3567 -3.6687 -3.1465 -
Adjusted Per Share Value based on latest NOSH - 47,772
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.36 18.46 12.36 20.77 25.00 13.90 8.83 -11.09%
EPS -40.26 -4.70 -4.75 -4.26 -3.84 -4.53 -6.19 36.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0807 -0.6845 -0.6137 -0.5541 -0.50 -0.421 -0.3611 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.59 0.21 0.22 0.27 0.29 0.34 0.38 -
P/RPS 2.87 0.00 0.20 0.15 0.13 0.28 0.49 34.24%
P/EPS -0.31 0.00 -0.53 -0.73 -0.87 -0.86 -0.70 -12.68%
EY -321.71 0.00 -188.23 -137.41 -115.34 -116.24 -141.92 14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 29/11/05 30/11/04 28/11/03 29/11/02 29/11/01 -
Price 0.46 0.19 0.26 0.24 0.29 0.31 0.57 -
P/RPS 2.24 0.00 0.24 0.13 0.13 0.26 0.74 20.26%
P/EPS -0.24 0.00 -0.63 -0.65 -0.87 -0.78 -1.06 -21.92%
EY -412.63 0.00 -159.27 -154.58 -115.34 -127.48 -94.61 27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 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