[SYCAL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 37.56%
YoY- 42.61%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 93,437 82,285 103,770 150,739 81,169 63,507 44,666 13.08%
PBT -29,230 -29,856 -22,248 -20,294 -35,527 -30,589 -48,070 -7.95%
Tax -11 -156 -516 -234 -245 17,381 48,070 -
NP -29,241 -30,012 -22,764 -20,528 -35,772 -13,208 0 -
-
NP to SH -29,222 -29,745 -22,764 -20,528 -35,772 -30,532 -44,403 -6.73%
-
Tax Rate - - - - - - - -
Total Cost 122,678 112,297 126,534 171,267 116,941 76,715 44,666 18.33%
-
Net Worth -294,631 -265,508 234,020 -212,840 -192,133 -156,423 -121,122 15.96%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -294,631 -265,508 234,020 -212,840 -192,133 -156,423 -121,122 15.96%
NOSH 47,779 47,799 47,795 47,757 47,768 47,783 47,782 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -31.29% -36.47% -21.94% -13.62% -44.07% -20.80% 0.00% -
ROE 0.00% 0.00% -9.73% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 195.56 172.15 217.11 315.63 169.92 132.91 93.48 13.08%
EPS -61.16 -62.23 -47.63 -42.98 -74.89 -63.90 -92.93 -6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.1665 -5.5546 4.8963 -4.4567 -4.0222 -3.2736 -2.5349 15.96%
Adjusted Per Share Value based on latest NOSH - 47,757
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.44 19.76 24.93 36.21 19.50 15.25 10.73 13.07%
EPS -7.02 -7.14 -5.47 -4.93 -8.59 -7.33 -10.67 -6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7077 -0.6377 0.5621 -0.5112 -0.4615 -0.3757 -0.2909 15.96%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.23 0.25 0.28 0.36 0.56 0.58 -
P/RPS 0.07 0.13 0.12 0.09 0.21 0.42 0.62 -30.46%
P/EPS -0.23 -0.37 -0.52 -0.65 -0.48 -0.88 -0.62 -15.22%
EY -436.86 -270.56 -190.51 -153.51 -208.02 -114.10 -160.22 18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 0.17 0.23 0.21 0.20 0.37 0.45 0.43 -
P/RPS 0.09 0.13 0.10 0.06 0.22 0.34 0.46 -23.79%
P/EPS -0.28 -0.37 -0.44 -0.47 -0.49 -0.70 -0.46 -7.93%
EY -359.77 -270.56 -226.80 -214.92 -202.40 -141.99 -216.11 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.04 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