[SYCAL] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.73%
YoY- -10.78%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 15,657 16,581 30,809 17,284 46,644 23,310 26,735 -8.52%
PBT -2,949 -9,726 -10,140 -4,932 -4,769 -16,847 -4,770 -7.69%
Tax -200 0 -35 -104 223 -45 6 -
NP -3,149 -9,726 -10,175 -5,036 -4,546 -16,892 -4,764 -6.66%
-
NP to SH -3,198 -9,661 -9,960 -5,036 -4,546 -16,892 -4,764 -6.42%
-
Tax Rate - - - - - - - -
Total Cost 18,806 26,307 40,984 22,320 51,190 40,202 31,499 -8.23%
-
Net Worth 32,836 -294,631 -265,508 234,020 -212,840 -192,133 -156,423 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 32,836 -294,631 -265,508 234,020 -212,840 -192,133 -156,423 -
NOSH 88,342 47,779 47,799 47,795 47,757 47,768 47,783 10.78%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -20.11% -58.66% -33.03% -29.14% -9.75% -72.47% -17.82% -
ROE -9.74% 0.00% 0.00% -2.15% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 17.72 34.70 64.45 36.16 97.67 48.80 55.95 -17.43%
EPS -3.62 -20.22 -20.85 -10.54 -9.51 -35.36 -9.97 -15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3717 -6.1665 -5.5546 4.8963 -4.4567 -4.0222 -3.2736 -
Adjusted Per Share Value based on latest NOSH - 47,795
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 3.76 3.98 7.40 4.15 11.20 5.60 6.42 -8.52%
EPS -0.77 -2.32 -2.39 -1.21 -1.09 -4.06 -1.14 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 -0.7077 -0.6377 0.5621 -0.5112 -0.4615 -0.3757 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.39 0.14 0.23 0.25 0.28 0.36 0.56 -
P/RPS 2.20 0.00 0.36 0.69 0.29 0.74 1.00 14.03%
P/EPS -10.77 0.00 -1.10 -2.37 -2.94 -1.02 -5.62 11.44%
EY -9.28 0.00 -90.60 -42.15 -34.00 -98.23 -17.80 -10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.00 0.00 0.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 27/02/02 -
Price 0.44 0.17 0.23 0.21 0.20 0.37 0.45 -
P/RPS 2.48 0.00 0.36 0.58 0.20 0.76 0.80 20.74%
P/EPS -12.15 0.00 -1.10 -1.99 -2.10 -1.05 -4.51 17.95%
EY -8.23 0.00 -90.60 -50.17 -47.59 -95.57 -22.16 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.00 0.00 0.04 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