[SYSTECH] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -3.64%
YoY- -62.81%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 15,094 13,716 11,340 11,042 10,242 9,984 10,382 28.24%
PBT 3,128 2,872 1,386 1,548 1,256 1,596 3,298 -3.45%
Tax -416 -280 -116 -90 -106 -116 -155 92.77%
NP 2,712 2,592 1,270 1,457 1,150 1,480 3,143 -9.34%
-
NP to SH 3,338 2,980 1,235 1,445 1,500 1,588 3,095 5.15%
-
Tax Rate 13.30% 9.75% 8.37% 5.81% 8.44% 7.27% 4.70% -
Total Cost 12,382 11,124 10,070 9,585 9,092 8,504 7,239 42.88%
-
Net Worth 38,040 38,901 3,746,166 37,557 36,312 37,104 3,838,858 -95.34%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 633 - - - 1,913 -
Div Payout % - - 51.28% - - - 61.81% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 38,040 38,901 3,746,166 37,557 36,312 37,104 3,838,858 -95.34%
NOSH 314,905 323,913 316,666 318,823 312,500 305,384 318,842 -0.82%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.97% 18.90% 11.20% 13.20% 11.23% 14.82% 30.27% -
ROE 8.77% 7.66% 0.03% 3.85% 4.13% 4.28% 0.08% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.79 4.23 3.58 3.46 3.28 3.27 3.26 29.15%
EPS 1.06 0.92 0.39 0.45 0.48 0.52 0.98 5.35%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.60 -
NAPS 0.1208 0.1201 11.83 0.1178 0.1162 0.1215 12.04 -95.30%
Adjusted Per Share Value based on latest NOSH - 304,545
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.36 2.14 1.77 1.72 1.60 1.56 1.62 28.42%
EPS 0.52 0.47 0.19 0.23 0.23 0.25 0.48 5.46%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.30 -
NAPS 0.0594 0.0607 5.8483 0.0586 0.0567 0.0579 5.993 -95.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.16 0.15 0.17 0.21 0.23 0.27 0.325 -
P/RPS 3.34 3.54 4.75 6.06 7.02 8.26 9.98 -51.70%
P/EPS 15.09 16.30 43.59 46.32 47.92 51.92 33.48 -41.12%
EY 6.63 6.13 2.29 2.16 2.09 1.93 2.99 69.79%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.85 -
P/NAPS 1.32 1.25 0.01 1.78 1.98 2.22 0.03 1137.77%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 18/08/16 25/05/16 23/02/16 19/11/15 21/08/15 21/05/15 -
Price 0.21 0.16 0.155 0.185 0.245 0.20 0.355 -
P/RPS 4.38 3.78 4.33 5.34 7.48 6.12 10.90 -45.45%
P/EPS 19.81 17.39 39.74 40.81 51.04 38.46 36.57 -33.47%
EY 5.05 5.75 2.52 2.45 1.96 2.60 2.73 50.52%
DY 0.00 0.00 1.29 0.00 0.00 0.00 1.69 -
P/NAPS 1.74 1.33 0.01 1.57 2.11 1.65 0.03 1387.32%

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