[SYCAL] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 34.38%
YoY- 30.77%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 85,873 79,139 43,031 50,437 69,296 125,401 154,452 -8.63%
PBT 3,720 2,250 814 5,291 3,490 8,082 9,256 -13.08%
Tax -1,776 -1,245 -1,023 -3,102 -1,813 -2,433 -1,911 -1.12%
NP 1,944 1,005 -209 2,189 1,677 5,649 7,345 -18.49%
-
NP to SH 1,774 939 -294 2,095 1,602 5,084 5,293 -15.47%
-
Tax Rate 47.74% 55.33% 125.68% 58.63% 51.95% 30.10% 20.65% -
Total Cost 83,929 78,134 43,240 48,248 67,619 119,752 147,107 -8.26%
-
Net Worth 279,561 278,104 278,521 273,691 258,174 250,563 245,695 2.00%
Dividend
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 279,561 278,104 278,521 273,691 258,174 250,563 245,695 2.00%
NOSH 416,324 416,324 416,324 416,324 416,324 320,250 320,249 4.11%
Ratio Analysis
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 2.26% 1.27% -0.49% 4.34% 2.42% 4.50% 4.76% -
ROE 0.63% 0.34% -0.11% 0.77% 0.62% 2.03% 2.15% -
Per Share
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.63 19.01 10.34 12.11 17.79 39.16 48.23 -12.24%
EPS 0.43 0.23 -0.07 0.50 0.41 1.59 1.65 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6715 0.668 0.669 0.6574 0.6629 0.7824 0.7672 -2.02%
Adjusted Per Share Value based on latest NOSH - 416,324
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.63 19.01 10.34 12.11 16.64 30.12 37.10 -8.63%
EPS 0.43 0.23 -0.07 0.50 0.38 1.22 1.27 -15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6715 0.668 0.669 0.6574 0.6201 0.6018 0.5902 2.00%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.185 0.18 0.245 0.23 0.245 0.275 0.35 -
P/RPS 0.90 0.95 2.37 1.90 1.38 0.70 0.73 3.27%
P/EPS 43.42 79.81 -346.94 45.71 59.56 17.32 21.18 11.67%
EY 2.30 1.25 -0.29 2.19 1.68 5.77 4.72 -10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.37 0.35 0.37 0.35 0.46 -7.35%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/05/23 27/05/22 28/05/21 26/11/19 29/11/18 29/11/17 29/11/16 -
Price 0.18 0.17 0.20 0.225 0.22 0.265 0.35 -
P/RPS 0.87 0.89 1.93 1.86 1.24 0.68 0.73 2.73%
P/EPS 42.24 75.37 -283.21 44.71 53.48 16.69 21.18 11.20%
EY 2.37 1.33 -0.35 2.24 1.87 5.99 4.72 -10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.30 0.34 0.33 0.34 0.46 -7.86%

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