[SYCAL] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -70.37%
YoY- 95.81%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 100,131 107,064 80,498 96,521 58,029 93,437 82,285 3.32%
PBT 7,063 3,026 -5,359 -5,048 -176,914 -29,230 -29,856 -
Tax -1,863 -885 -2,483 -2,248 -200 -11 -156 51.15%
NP 5,200 2,141 -7,842 -7,296 -177,114 -29,241 -30,012 -
-
NP to SH 4,758 3,420 -7,279 -7,428 -177,078 -29,222 -29,745 -
-
Tax Rate 26.38% 29.25% - - - - - -
Total Cost 94,931 104,923 88,340 103,817 235,143 122,678 112,297 -2.75%
-
Net Worth 128,412 123,998 42,355 45,079 32,836 -294,631 -265,508 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 128,412 123,998 42,355 45,079 32,836 -294,631 -265,508 -
NOSH 252,631 251,160 88,333 88,253 88,342 47,779 47,799 31.96%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.19% 2.00% -9.74% -7.56% -305.22% -31.29% -36.47% -
ROE 3.71% 2.76% -17.19% -16.48% -539.26% 0.00% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.64 42.63 91.13 109.37 65.69 195.56 172.15 -21.70%
EPS 1.88 1.36 -8.24 -8.42 -200.44 -61.16 -62.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.4937 0.4795 0.5108 0.3717 -6.1665 -5.5546 -
Adjusted Per Share Value based on latest NOSH - 88,253
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 24.05 25.72 19.34 23.18 13.94 22.44 19.76 3.32%
EPS 1.14 0.82 -1.75 -1.78 -42.53 -7.02 -7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3084 0.2978 0.1017 0.1083 0.0789 -0.7077 -0.6377 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.20 0.12 0.30 0.45 0.39 0.14 0.23 -
P/RPS 0.50 0.28 0.33 0.41 0.59 0.07 0.13 25.15%
P/EPS 10.62 8.81 -3.64 -5.35 -0.19 -0.23 -0.37 -
EY 9.42 11.35 -27.47 -18.70 -513.96 -436.86 -270.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.24 0.63 0.88 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.22 0.14 0.32 0.42 0.44 0.17 0.23 -
P/RPS 0.56 0.33 0.35 0.38 0.67 0.09 0.13 27.54%
P/EPS 11.68 10.28 -3.88 -4.99 -0.22 -0.28 -0.37 -
EY 8.56 9.73 -25.75 -20.04 -455.56 -359.77 -270.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.28 0.67 0.82 1.18 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