[SYCAL] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.48%
YoY- -6.21%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 71,972 79,449 65,712 92,655 81,123 137,059 112,631 -7.18%
PBT -6,081 -3,105 -190,998 -25,517 -23,272 -21,627 -32,826 -24.47%
Tax -3,131 -1,786 0 397 -428 -215 -298 47.94%
NP -9,212 -4,891 -190,998 -25,120 -23,700 -21,842 -33,124 -19.19%
-
NP to SH -9,386 -4,975 -190,909 -25,128 -23,659 -21,842 -33,124 -18.94%
-
Tax Rate - - - - - - - -
Total Cost 81,184 84,340 256,710 117,775 104,823 158,901 145,755 -9.28%
-
Net Worth 43,611 46,953 24,176 -277,216 -242,553 -224,682 -202,549 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 43,611 46,953 24,176 -277,216 -242,553 -224,682 -202,549 -
NOSH 88,229 90,000 63,306 47,773 46,678 47,792 47,781 10.75%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -12.80% -6.16% -290.66% -27.11% -29.21% -15.94% -29.41% -
ROE -21.52% -10.60% -789.64% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 81.57 88.28 103.80 193.95 173.79 286.78 235.72 -16.19%
EPS -10.64 -5.53 -301.57 -52.60 -50.69 -45.70 -69.32 -26.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4943 0.5217 0.3819 -5.8027 -5.1963 -4.7012 -4.2391 -
Adjusted Per Share Value based on latest NOSH - 47,773
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 17.29 19.08 15.78 22.26 19.49 32.92 27.05 -7.18%
EPS -2.25 -1.19 -45.86 -6.04 -5.68 -5.25 -7.96 -18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1048 0.1128 0.0581 -0.6659 -0.5826 -0.5397 -0.4865 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.30 0.33 0.67 0.48 0.21 0.28 0.43 -
P/RPS 0.37 0.37 0.65 0.25 0.12 0.10 0.18 12.74%
P/EPS -2.82 -5.97 -0.22 -0.91 -0.41 -0.61 -0.62 28.68%
EY -35.46 -16.75 -450.10 -109.58 -241.36 -163.22 -161.22 -22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 1.75 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 29/08/08 30/08/07 29/08/06 30/08/05 27/08/04 29/08/03 -
Price 0.34 0.42 0.60 0.20 0.20 0.25 0.35 -
P/RPS 0.42 0.48 0.58 0.10 0.12 0.09 0.15 18.70%
P/EPS -3.20 -7.60 -0.20 -0.38 -0.39 -0.55 -0.50 36.21%
EY -31.29 -13.16 -502.61 -262.99 -253.43 -182.81 -198.07 -26.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 1.57 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