[SYSTECH] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 14.53%
YoY- 176.46%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,984 10,382 10,417 9,564 8,672 6,769 6,112 38.82%
PBT 1,596 3,298 4,277 4,044 3,624 2,064 1,786 -7.24%
Tax -116 -155 -396 -356 -404 -287 -284 -45.03%
NP 1,480 3,143 3,881 3,688 3,220 1,777 1,502 -0.98%
-
NP to SH 1,588 3,095 3,886 3,688 3,220 1,777 1,502 3.79%
-
Tax Rate 7.27% 4.70% 9.26% 8.80% 11.15% 13.91% 15.90% -
Total Cost 8,504 7,239 6,536 5,876 5,452 4,992 4,609 50.60%
-
Net Worth 37,104 3,838,858 37,926 36,721 37,094 3,576,212 3,465,523 -95.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 1,913 - - - 951 2,087 -
Div Payout % - 61.81% - - - 53.57% 138.89% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 37,104 3,838,858 37,926 36,721 37,094 3,576,212 3,465,523 -95.18%
NOSH 305,384 318,842 316,847 317,931 322,000 317,321 313,055 -1.64%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.82% 30.27% 37.26% 38.56% 37.13% 26.25% 24.59% -
ROE 4.28% 0.08% 10.25% 10.04% 8.68% 0.05% 0.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.27 3.26 3.29 3.01 2.69 2.13 1.95 41.28%
EPS 0.52 0.98 1.23 1.16 1.00 0.56 0.48 5.49%
DPS 0.00 0.60 0.00 0.00 0.00 0.30 0.67 -
NAPS 0.1215 12.04 0.1197 0.1155 0.1152 11.27 11.07 -95.10%
Adjusted Per Share Value based on latest NOSH - 315,151
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.55 1.61 1.62 1.48 1.35 1.05 0.95 38.71%
EPS 0.25 0.48 0.60 0.57 0.50 0.28 0.23 5.73%
DPS 0.00 0.30 0.00 0.00 0.00 0.15 0.32 -
NAPS 0.0576 5.9565 0.0588 0.057 0.0576 5.5489 5.3772 -95.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.27 0.325 0.23 0.17 0.12 0.10 0.105 -
P/RPS 8.26 9.98 7.00 5.65 4.46 4.69 5.38 33.19%
P/EPS 51.92 33.48 18.75 14.66 12.00 17.86 21.87 78.24%
EY 1.93 2.99 5.33 6.82 8.33 5.60 4.57 -43.79%
DY 0.00 1.85 0.00 0.00 0.00 3.00 6.35 -
P/NAPS 2.22 0.03 1.92 1.47 1.04 0.01 0.01 3602.82%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 21/05/15 05/02/15 20/11/14 15/09/14 22/05/14 20/02/14 -
Price 0.20 0.355 0.38 0.295 0.17 0.10 0.105 -
P/RPS 6.12 10.90 11.56 9.81 6.31 4.69 5.38 8.99%
P/EPS 38.46 36.57 30.98 25.43 17.00 17.86 21.87 45.84%
EY 2.60 2.73 3.23 3.93 5.88 5.60 4.57 -31.41%
DY 0.00 1.69 0.00 0.00 0.00 3.00 6.35 -
P/NAPS 1.65 0.03 3.17 2.55 1.48 0.01 0.01 2936.57%

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