[SYCAL] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -64.97%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 56,502 68,924 18,153 76,856 51,476 86,486 104,095 -9.67%
PBT -4,095 1,092 -167,639 -19,504 -19,716 -17,315 -15,525 -19.90%
Tax -2,137 -2,129 0 0 0 -413 -457 29.28%
NP -6,232 -1,037 -167,639 -19,504 -19,716 -17,728 -15,982 -14.51%
-
NP to SH -6,017 -1,162 -167,616 -19,561 -19,785 -17,728 -15,982 -15.01%
-
Tax Rate - 194.96% - - - - - -
Total Cost 62,734 69,961 185,792 96,360 71,192 104,214 120,077 -10.24%
-
Net Worth 43,488 46,365 33,609 -284,962 -255,480 -230,693 -208,157 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 43,488 46,365 33,609 -284,962 -255,480 -230,693 -208,157 -
NOSH 88,355 88,030 88,307 47,779 47,778 47,784 47,778 10.77%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -11.03% -1.50% -923.48% -25.38% -38.30% -20.50% -15.35% -
ROE -13.84% -2.51% -498.71% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 63.95 78.30 20.56 160.86 107.74 180.99 217.87 -18.46%
EPS -6.81 -1.32 -189.81 -40.94 -41.41 -37.10 -33.45 -23.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4922 0.5267 0.3806 -5.9641 -5.3472 -4.8278 -4.3567 -
Adjusted Per Share Value based on latest NOSH - 47,791
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.57 16.56 4.36 18.46 12.36 20.77 25.00 -9.67%
EPS -1.45 -0.28 -40.26 -4.70 -4.75 -4.26 -3.84 -14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.1114 0.0807 -0.6845 -0.6137 -0.5541 -0.50 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.34 0.38 0.59 0.21 0.22 0.27 0.29 -
P/RPS 0.53 0.49 2.87 0.00 0.20 0.15 0.13 26.36%
P/EPS -4.99 -28.79 -0.31 0.00 -0.53 -0.73 -0.87 33.75%
EY -20.03 -3.47 -321.71 0.00 -188.23 -137.41 -115.34 -25.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 29/11/06 29/11/05 30/11/04 28/11/03 -
Price 0.30 0.45 0.46 0.19 0.26 0.24 0.29 -
P/RPS 0.47 0.57 2.24 0.00 0.24 0.13 0.13 23.86%
P/EPS -4.41 -34.09 -0.24 0.00 -0.63 -0.65 -0.87 31.03%
EY -22.70 -2.93 -412.63 0.00 -159.27 -154.58 -115.34 -23.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.85 1.21 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