[SYSTECH] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
05-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 5.39%
YoY- 158.65%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,242 9,984 10,382 10,417 9,564 8,672 6,769 31.76%
PBT 1,256 1,596 3,298 4,277 4,044 3,624 2,064 -28.16%
Tax -106 -116 -155 -396 -356 -404 -287 -48.49%
NP 1,150 1,480 3,143 3,881 3,688 3,220 1,777 -25.16%
-
NP to SH 1,500 1,588 3,095 3,886 3,688 3,220 1,777 -10.67%
-
Tax Rate 8.44% 7.27% 4.70% 9.26% 8.80% 11.15% 13.91% -
Total Cost 9,092 8,504 7,239 6,536 5,876 5,452 4,992 49.08%
-
Net Worth 36,312 37,104 3,838,858 37,926 36,721 37,094 3,576,212 -95.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 1,913 - - - 951 -
Div Payout % - - 61.81% - - - 53.57% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 36,312 37,104 3,838,858 37,926 36,721 37,094 3,576,212 -95.29%
NOSH 312,500 305,384 318,842 316,847 317,931 322,000 317,321 -1.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.23% 14.82% 30.27% 37.26% 38.56% 37.13% 26.25% -
ROE 4.13% 4.28% 0.08% 10.25% 10.04% 8.68% 0.05% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.28 3.27 3.26 3.29 3.01 2.69 2.13 33.31%
EPS 0.48 0.52 0.98 1.23 1.16 1.00 0.56 -9.75%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.30 -
NAPS 0.1162 0.1215 12.04 0.1197 0.1155 0.1152 11.27 -95.24%
Adjusted Per Share Value based on latest NOSH - 314,705
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.60 1.56 1.62 1.63 1.49 1.35 1.06 31.55%
EPS 0.23 0.25 0.48 0.61 0.58 0.50 0.28 -12.28%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.15 -
NAPS 0.0567 0.0579 5.993 0.0592 0.0573 0.0579 5.583 -95.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.23 0.27 0.325 0.23 0.17 0.12 0.10 -
P/RPS 7.02 8.26 9.98 7.00 5.65 4.46 4.69 30.81%
P/EPS 47.92 51.92 33.48 18.75 14.66 12.00 17.86 92.97%
EY 2.09 1.93 2.99 5.33 6.82 8.33 5.60 -48.13%
DY 0.00 0.00 1.85 0.00 0.00 0.00 3.00 -
P/NAPS 1.98 2.22 0.03 1.92 1.47 1.04 0.01 3286.20%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 21/08/15 21/05/15 05/02/15 20/11/14 15/09/14 22/05/14 -
Price 0.245 0.20 0.355 0.38 0.295 0.17 0.10 -
P/RPS 7.48 6.12 10.90 11.56 9.81 6.31 4.69 36.46%
P/EPS 51.04 38.46 36.57 30.98 25.43 17.00 17.86 101.25%
EY 1.96 2.60 2.73 3.23 3.93 5.88 5.60 -50.30%
DY 0.00 0.00 1.69 0.00 0.00 0.00 3.00 -
P/NAPS 2.11 1.65 0.03 3.17 2.55 1.48 0.01 3432.70%

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