[SYSTECH] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -66.39%
YoY- 497.73%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 6,822 6,482 6,120 5,857 5,757 5,444 3,888 45.22%
PBT 2,757 2,466 2,428 1,164 1,057 146 -2,840 -
Tax -25 -22 -24 -32 -16 -14 -8 113.01%
NP 2,732 2,444 2,404 1,132 1,041 132 -2,848 -
-
NP to SH 2,732 2,444 2,404 350 1,041 132 -2,848 -
-
Tax Rate 0.91% 0.89% 0.99% 2.75% 1.51% 9.59% - -
Total Cost 4,090 4,038 3,716 4,725 4,716 5,312 6,736 -28.18%
-
Net Worth 35,146 34,272 33,210 10,111 32,398 27,676 31,226 8.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 35,146 34,272 33,210 10,111 32,398 27,676 31,226 8.16%
NOSH 284,583 284,186 250,833 77,777 251,935 220,000 254,285 7.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 40.04% 37.70% 39.28% 19.33% 18.09% 2.42% -73.25% -
ROE 7.77% 7.13% 7.24% 3.46% 3.21% 0.48% -9.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.40 2.28 2.44 7.53 2.29 2.47 1.53 34.81%
EPS 0.96 0.86 0.96 0.45 0.41 0.06 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1206 0.1324 0.13 0.1286 0.1258 0.1228 0.37%
Adjusted Per Share Value based on latest NOSH - 249,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.07 1.01 0.96 0.91 0.90 0.85 0.61 45.19%
EPS 0.43 0.38 0.38 0.05 0.16 0.02 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0535 0.0518 0.0158 0.0506 0.0432 0.0487 8.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.09 0.10 0.11 0.11 0.11 0.24 -
P/RPS 4.17 3.95 4.10 1.46 4.81 4.45 15.70 -58.51%
P/EPS 10.42 10.47 10.43 24.44 26.61 183.33 -21.43 -
EY 9.60 9.56 9.58 4.09 3.76 0.55 -4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.76 0.85 0.86 0.87 1.95 -44.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/02/13 23/11/12 03/08/12 22/05/12 16/02/12 18/11/11 22/08/11 -
Price 0.09 0.10 0.09 0.11 0.11 0.11 0.27 -
P/RPS 3.75 4.38 3.69 1.46 4.81 4.45 17.66 -64.23%
P/EPS 9.38 11.63 9.39 24.44 26.61 183.33 -24.11 -
EY 10.67 8.60 10.65 4.09 3.76 0.55 -4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.68 0.85 0.86 0.87 2.20 -51.91%

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