[SYCAL] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -25.0%
YoY- 107.28%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 22,263 23,009 14,066 17,816 9,618 12,133 15,468 5.75%
PBT 745 726 289 -54 195 228 942 -3.54%
Tax -332 -196 -211 -309 -112 -108 -356 -1.06%
NP 413 530 78 -363 83 120 586 -5.23%
-
NP to SH 98 387 33 -453 138 81 499 -22.13%
-
Tax Rate 44.56% 27.00% 73.01% - 57.44% 47.37% 37.79% -
Total Cost 21,850 22,479 13,988 18,179 9,535 12,013 14,882 6.07%
-
Net Worth 280,186 279,686 277,896 278,729 273,025 249,646 250,211 1.75%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 280,186 279,686 277,896 278,729 273,025 249,646 250,211 1.75%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 320,250 4.11%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.86% 2.30% 0.55% -2.04% 0.86% 0.99% 3.79% -
ROE 0.03% 0.14% 0.01% -0.16% 0.05% 0.03% 0.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.35 5.53 3.38 4.28 2.31 3.23 4.83 1.58%
EPS 0.02 0.09 0.01 -0.11 0.03 0.02 0.16 -27.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.673 0.6718 0.6675 0.6695 0.6558 0.6639 0.7813 -2.26%
Adjusted Per Share Value based on latest NOSH - 416,324
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5.30 5.48 3.35 4.24 2.29 2.89 3.68 5.76%
EPS 0.02 0.09 0.01 -0.11 0.03 0.02 0.12 -24.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6671 0.6659 0.6617 0.6636 0.6501 0.5944 0.5957 1.75%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 -
Price 0.19 0.18 0.175 0.265 0.245 0.245 0.33 -
P/RPS 3.55 3.26 5.18 6.19 10.61 7.59 6.83 -9.56%
P/EPS 807.16 193.64 2,207.78 -243.55 739.13 1,137.38 211.79 22.82%
EY 0.12 0.52 0.05 -0.41 0.14 0.09 0.47 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.26 0.40 0.37 0.37 0.42 -6.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/02/24 27/02/23 24/02/22 31/03/21 29/08/19 29/08/18 29/08/17 -
Price 0.21 0.18 0.175 0.245 0.24 0.245 0.275 -
P/RPS 3.93 3.26 5.18 5.73 10.39 7.59 5.69 -5.52%
P/EPS 892.12 193.64 2,207.78 -225.16 724.04 1,137.38 176.49 28.27%
EY 0.11 0.52 0.05 -0.44 0.14 0.09 0.57 -22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.26 0.37 0.37 0.37 0.35 -1.84%

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