[SYCAL] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.48%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 42,902 63,638 77,424 244,689 275,266 189,791 146,337 -18.48%
PBT 2,891 4,109 5,268 17,821 18,583 11,735 9,272 -17.64%
Tax -1,109 -1,215 -1,610 -3,057 -3,369 -1,693 -1,287 -2.44%
NP 1,782 2,894 3,658 14,764 15,214 10,042 7,985 -22.10%
-
NP to SH 1,648 2,579 3,103 13,700 14,590 9,758 7,904 -22.98%
-
Tax Rate 38.36% 29.57% 30.56% 17.15% 18.13% 14.43% 13.88% -
Total Cost 41,120 60,744 73,766 229,925 260,052 179,749 138,352 -18.30%
-
Net Worth 258,174 250,563 245,695 239,942 204,867 182,138 170,976 7.10%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 258,174 250,563 245,695 239,942 204,867 182,138 170,976 7.10%
NOSH 416,324 320,250 320,249 320,093 319,956 319,934 319,999 4.48%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.15% 4.55% 4.72% 6.03% 5.53% 5.29% 5.46% -
ROE 0.64% 1.03% 1.26% 5.71% 7.12% 5.36% 4.62% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.02 19.87 24.18 76.44 86.03 59.32 45.73 -21.10%
EPS 0.42 0.81 0.97 4.28 4.56 3.05 2.47 -25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6629 0.7824 0.7672 0.7496 0.6403 0.5693 0.5343 3.65%
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.30 15.29 18.60 58.77 66.12 45.59 35.15 -18.49%
EPS 0.40 0.62 0.75 3.29 3.50 2.34 1.90 -22.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6201 0.6018 0.5902 0.5763 0.4921 0.4375 0.4107 7.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.245 0.275 0.35 0.37 0.445 0.31 0.16 -
P/RPS 2.22 1.38 1.45 0.48 0.52 0.52 0.35 36.03%
P/EPS 57.90 34.15 36.12 8.64 9.76 10.16 6.48 44.02%
EY 1.73 2.93 2.77 11.57 10.25 9.84 15.44 -30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.46 0.49 0.69 0.54 0.30 3.55%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 29/11/16 26/11/15 26/11/14 29/11/13 30/11/12 -
Price 0.22 0.265 0.35 0.45 0.395 0.295 0.18 -
P/RPS 2.00 1.33 1.45 0.59 0.46 0.50 0.39 31.30%
P/EPS 51.99 32.91 36.12 10.51 8.66 9.67 7.29 38.71%
EY 1.92 3.04 2.77 9.51 11.54 10.34 13.72 -27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.46 0.60 0.62 0.52 0.34 -0.49%

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