Highlights

[SYCAL] QoQ Quarter Result on 2020-06-30 [#2]

Stock [SYCAL]: SYCAL VENTURES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -79.11%    YoY -     -18.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 5,976 16,903 26,616 8,759 9,618 16,395 15,665 -47.43%
  QoQ % -64.65% -36.49% 203.87% -8.93% -41.34% 4.66% -
  Horiz. % 38.15% 107.90% 169.91% 55.91% 61.40% 104.66% 100.00%
PBT 124 1,063 5,450 1,457 195 705 2,934 -87.89%
  QoQ % -88.33% -80.50% 274.06% 647.18% -72.34% -75.97% -
  Horiz. % 4.23% 36.23% 185.75% 49.66% 6.65% 24.03% 100.00%
Tax -92 -475 -1,047 -761 -112 -458 -1,771 -86.10%
  QoQ % 80.63% 54.63% -37.58% -579.46% 75.55% 74.14% -
  Horiz. % 5.19% 26.82% 59.12% 42.97% 6.32% 25.86% 100.00%
NP 32 588 4,403 696 83 247 1,163 -90.91%
  QoQ % -94.56% -86.65% 532.61% 738.55% -66.40% -78.76% -
  Horiz. % 2.75% 50.56% 378.59% 59.85% 7.14% 21.24% 100.00%
NP to SH 113 541 4,497 674 138 200 1,083 -77.87%
  QoQ % -79.11% -87.97% 567.21% 388.41% -31.00% -81.53% -
  Horiz. % 10.43% 49.95% 415.24% 62.23% 12.74% 18.47% 100.00%
Tax Rate 74.19 % 44.68 % 19.21 % 52.23 % 57.44 % 64.96 % 60.36 % 14.76%
  QoQ % 66.05% 132.59% -63.22% -9.07% -11.58% 7.62% -
  Horiz. % 122.91% 74.02% 31.83% 86.53% 95.16% 107.62% 100.00%
Total Cost 5,944 16,315 22,213 8,063 9,535 16,148 14,502 -44.85%
  QoQ % -63.57% -26.55% 175.49% -15.44% -40.95% 11.35% -
  Horiz. % 40.99% 112.50% 153.17% 55.60% 65.75% 111.35% 100.00%
Net Worth 278,937 278,812 278,187 273,691 273,025 272,900 259,971 4.81%
  QoQ % 0.04% 0.22% 1.64% 0.24% 0.05% 4.97% -
  Horiz. % 107.30% 107.25% 107.01% 105.28% 105.02% 104.97% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 278,937 278,812 278,187 273,691 273,025 272,900 259,971 4.81%
  QoQ % 0.04% 0.22% 1.64% 0.24% 0.05% 4.97% -
  Horiz. % 107.30% 107.25% 107.01% 105.28% 105.02% 104.97% 100.00%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 396,177 3.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 5.09% -
  Horiz. % 105.09% 105.09% 105.09% 105.09% 105.09% 105.09% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.54 % 3.48 % 16.54 % 7.95 % 0.86 % 1.51 % 7.42 % -82.60%
  QoQ % -84.48% -78.96% 108.05% 824.42% -43.05% -79.65% -
  Horiz. % 7.28% 46.90% 222.91% 107.14% 11.59% 20.35% 100.00%
ROE 0.04 % 0.19 % 1.62 % 0.25 % 0.05 % 0.07 % 0.42 % -79.18%
  QoQ % -78.95% -88.27% 548.00% 400.00% -28.57% -83.33% -
  Horiz. % 9.52% 45.24% 385.71% 59.52% 11.90% 16.67% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.44 4.06 6.39 2.10 2.31 3.94 3.95 -49.00%
  QoQ % -64.53% -36.46% 204.29% -9.09% -41.37% -0.25% -
  Horiz. % 36.46% 102.78% 161.77% 53.16% 58.48% 99.75% 100.00%
EPS 0.03 0.13 1.08 0.16 0.03 0.05 0.27 -76.92%
  QoQ % -76.92% -87.96% 575.00% 433.33% -40.00% -81.48% -
  Horiz. % 11.11% 48.15% 400.00% 59.26% 11.11% 18.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6700 0.6697 0.6682 0.6574 0.6558 0.6555 0.6562 1.40%
  QoQ % 0.04% 0.22% 1.64% 0.24% 0.05% -0.11% -
  Horiz. % 102.10% 102.06% 101.83% 100.18% 99.94% 99.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 416,324
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.44 4.06 6.39 2.10 2.31 3.94 3.76 -47.29%
  QoQ % -64.53% -36.46% 204.29% -9.09% -41.37% 4.79% -
  Horiz. % 38.30% 107.98% 169.95% 55.85% 61.44% 104.79% 100.00%
EPS 0.03 0.13 1.08 0.16 0.03 0.05 0.26 -76.33%
  QoQ % -76.92% -87.96% 575.00% 433.33% -40.00% -80.77% -
  Horiz. % 11.54% 50.00% 415.38% 61.54% 11.54% 19.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6700 0.6697 0.6682 0.6574 0.6558 0.6555 0.6244 4.82%
  QoQ % 0.04% 0.22% 1.64% 0.24% 0.05% 4.98% -
  Horiz. % 107.30% 107.25% 107.01% 105.29% 105.03% 104.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1900 0.2000 0.2250 0.2300 0.2450 0.2550 0.2350 -
P/RPS 13.24 4.93 3.52 10.93 10.61 6.48 5.94 70.72%
  QoQ % 168.56% 40.06% -67.80% 3.02% 63.73% 9.09% -
  Horiz. % 222.90% 83.00% 59.26% 184.01% 178.62% 109.09% 100.00%
P/EPS 700.01 153.91 20.83 142.07 739.13 530.81 85.97 305.25%
  QoQ % 354.82% 638.89% -85.34% -80.78% 39.25% 517.44% -
  Horiz. % 814.25% 179.03% 24.23% 165.26% 859.75% 617.44% 100.00%
EY 0.14 0.65 4.80 0.70 0.14 0.19 1.16 -75.61%
  QoQ % -78.46% -86.46% 585.71% 400.00% -26.32% -83.62% -
  Horiz. % 12.07% 56.03% 413.79% 60.34% 12.07% 16.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.28 0.30 0.34 0.35 0.37 0.39 0.36 -15.44%
  QoQ % -6.67% -11.76% -2.86% -5.41% -5.13% 8.33% -
  Horiz. % 77.78% 83.33% 94.44% 97.22% 102.78% 108.33% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 28/02/20 26/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.2750 0.1900 0.1900 0.2250 0.2400 0.2400 0.2300 -
P/RPS 19.16 4.68 2.97 10.69 10.39 6.09 5.82 121.46%
  QoQ % 309.40% 57.58% -72.22% 2.89% 70.61% 4.64% -
  Horiz. % 329.21% 80.41% 51.03% 183.68% 178.52% 104.64% 100.00%
P/EPS 1,013.18 146.21 17.59 138.98 724.04 499.59 84.14 426.16%
  QoQ % 592.96% 731.21% -87.34% -80.80% 44.93% 493.76% -
  Horiz. % 1,204.16% 173.77% 20.91% 165.18% 860.52% 593.76% 100.00%
EY 0.10 0.68 5.69 0.72 0.14 0.20 1.19 -80.84%
  QoQ % -85.29% -88.05% 690.28% 414.29% -30.00% -83.19% -
  Horiz. % 8.40% 57.14% 478.15% 60.50% 11.76% 16.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.28 0.28 0.34 0.37 0.37 0.35 11.14%
  QoQ % 46.43% 0.00% -17.65% -8.11% 0.00% 5.71% -
  Horiz. % 117.14% 80.00% 80.00% 97.14% 105.71% 105.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS