[SYCAL] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.73%
YoY- -28.37%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 53,212 59,029 76,203 123,286 181,665 444,911 336,973 -24.68%
PBT 1,856 4,442 3,520 8,780 12,329 39,849 22,226 -31.71%
Tax -1,324 -2,752 -1,688 -2,604 -2,524 -1,593 -1,742 -4.12%
NP 532 1,690 1,832 6,176 9,805 38,256 20,484 -42.92%
-
NP to SH 442 1,559 1,819 5,518 7,704 36,601 19,410 -44.06%
-
Tax Rate 71.34% 61.95% 47.95% 29.66% 20.47% 4.00% 7.84% -
Total Cost 52,680 57,339 74,371 117,110 171,860 406,655 316,489 -24.07%
-
Net Worth 278,729 273,025 249,646 250,211 247,243 236,780 198,781 5.33%
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 278,729 273,025 249,646 250,211 247,243 236,780 198,781 5.33%
NOSH 416,324 416,324 416,324 320,250 323,448 320,363 320,202 4.11%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.00% 2.86% 2.40% 5.01% 5.40% 8.60% 6.08% -
ROE 0.16% 0.57% 0.73% 2.21% 3.12% 15.46% 9.76% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.78 14.18 20.27 38.50 56.17 138.88 105.24 -27.66%
EPS 0.11 0.37 0.48 1.72 2.38 11.42 6.06 -45.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6695 0.6558 0.6639 0.7813 0.7644 0.7391 0.6208 1.16%
Adjusted Per Share Value based on latest NOSH - 320,250
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.78 14.18 18.30 29.61 43.64 106.87 80.94 -24.68%
EPS 0.11 0.37 0.44 1.33 1.85 8.79 4.66 -43.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6695 0.6558 0.5996 0.601 0.5939 0.5687 0.4775 5.32%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.265 0.245 0.245 0.33 0.325 0.425 0.40 -
P/RPS 2.07 1.73 1.21 0.86 0.58 0.31 0.38 29.74%
P/EPS 249.61 65.43 50.65 19.15 13.64 3.72 6.60 74.73%
EY 0.40 1.53 1.97 5.22 7.33 26.88 15.15 -42.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.37 0.42 0.43 0.58 0.64 -6.96%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/03/21 29/08/19 29/08/18 29/08/17 24/08/16 28/08/15 27/08/14 -
Price 0.245 0.24 0.245 0.275 0.335 0.36 0.405 -
P/RPS 1.92 1.69 1.21 0.71 0.60 0.26 0.38 28.25%
P/EPS 230.77 64.09 50.65 15.96 14.06 3.15 6.68 72.31%
EY 0.43 1.56 1.97 6.27 7.11 31.74 14.97 -42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.37 0.35 0.44 0.49 0.65 -8.29%

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