[SYCAL] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 62.4%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 244,689 275,266 189,791 146,337 71,209 75,014 56,502 27.65%
PBT 17,821 18,583 11,735 9,272 8,019 -520 -4,095 -
Tax -3,057 -3,369 -1,693 -1,287 -1,717 -203 -2,137 6.14%
NP 14,764 15,214 10,042 7,985 6,302 -723 -6,232 -
-
NP to SH 13,700 14,590 9,758 7,904 5,924 -928 -6,017 -
-
Tax Rate 17.15% 18.13% 14.43% 13.88% 21.41% - - -
Total Cost 229,925 260,052 179,749 138,352 64,907 75,737 62,734 24.15%
-
Net Worth 239,942 204,867 182,138 170,976 129,420 115,774 43,488 32.91%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 239,942 204,867 182,138 170,976 129,420 115,774 43,488 32.91%
NOSH 320,093 319,956 319,934 319,999 252,085 250,810 88,355 23.91%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.03% 5.53% 5.29% 5.46% 8.85% -0.96% -11.03% -
ROE 5.71% 7.12% 5.36% 4.62% 4.58% -0.80% -13.84% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 76.44 86.03 59.32 45.73 28.25 29.91 63.95 3.01%
EPS 4.28 4.56 3.05 2.47 2.35 -0.37 -6.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.6403 0.5693 0.5343 0.5134 0.4616 0.4922 7.25%
Adjusted Per Share Value based on latest NOSH - 319,684
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 58.26 65.54 45.19 34.84 16.95 17.86 13.45 27.66%
EPS 3.26 3.47 2.32 1.88 1.41 -0.22 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5713 0.4878 0.4337 0.4071 0.3081 0.2757 0.1035 32.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.37 0.445 0.31 0.16 0.14 0.12 0.34 -
P/RPS 0.48 0.52 0.52 0.35 0.50 0.40 0.53 -1.63%
P/EPS 8.64 9.76 10.16 6.48 5.96 -32.43 -4.99 -
EY 11.57 10.25 9.84 15.44 16.79 -3.08 -20.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.69 0.54 0.30 0.27 0.26 0.69 -5.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 29/11/13 30/11/12 30/11/11 30/11/10 25/11/09 -
Price 0.45 0.395 0.295 0.18 0.17 0.11 0.30 -
P/RPS 0.59 0.46 0.50 0.39 0.60 0.37 0.47 3.86%
P/EPS 10.51 8.66 9.67 7.29 7.23 -29.73 -4.41 -
EY 9.51 11.54 10.34 13.72 13.82 -3.36 -22.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.52 0.34 0.33 0.24 0.61 -0.27%

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