[SYCAL] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.03%
YoY- -22.99%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 95,538 97,916 149,799 85,185 78,791 44,485 23,458 26.35%
PBT -29,605 -22,044 -20,405 -34,821 -28,474 -46,323 -74,138 -14.18%
Tax -35 -558 -265 -225 8,718 46,323 74,138 -
NP -29,640 -22,602 -20,670 -35,046 -19,756 0 0 -
-
NP to SH -29,384 -22,602 -20,670 -35,046 -28,495 -42,887 -73,866 -14.23%
-
Tax Rate - - - - - - - -
Total Cost 125,178 120,518 170,469 120,231 98,547 44,485 23,458 32.17%
-
Net Worth -270,769 -241,571 -218,942 -197,919 -162,845 -130,547 -86,790 20.86%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth -270,769 -241,571 -218,942 -197,919 -162,845 -130,547 -86,790 20.86%
NOSH 47,769 47,792 47,788 47,760 47,760 47,774 47,781 -0.00%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -31.02% -23.08% -13.80% -41.14% -25.07% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 200.00 204.88 313.46 178.36 164.97 93.12 49.09 26.36%
EPS -61.51 -47.29 -43.25 -73.38 -59.66 -89.77 -154.59 -14.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -5.6682 -5.0546 -4.5815 -4.144 -3.4096 -2.7326 -1.8164 20.87%
Adjusted Per Share Value based on latest NOSH - 47,760
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.95 23.52 35.98 20.46 18.93 10.69 5.63 26.37%
EPS -7.06 -5.43 -4.96 -8.42 -6.84 -10.30 -17.74 -14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6504 -0.5802 -0.5259 -0.4754 -0.3911 -0.3136 -0.2085 20.86%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.25 0.19 0.25 0.37 0.33 0.31 1.80 -
P/RPS 0.13 0.09 0.08 0.21 0.20 0.33 3.67 -42.67%
P/EPS -0.41 -0.40 -0.58 -0.50 -0.55 -0.35 -1.16 -15.90%
EY -246.05 -248.91 -173.01 -198.32 -180.79 -289.58 -85.88 19.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 28/05/04 30/05/03 30/05/02 30/05/01 - -
Price 0.28 0.19 0.25 0.25 0.33 0.34 0.00 -
P/RPS 0.14 0.09 0.08 0.14 0.20 0.37 0.00 -
P/EPS -0.46 -0.40 -0.58 -0.34 -0.55 -0.38 0.00 -
EY -219.68 -248.91 -173.01 -293.51 -180.79 -264.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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