[SYSTECH] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -20.37%
YoY- 74.17%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 11,042 10,242 9,984 10,382 10,417 9,564 8,672 17.42%
PBT 1,548 1,256 1,596 3,298 4,277 4,044 3,624 -43.19%
Tax -90 -106 -116 -155 -396 -356 -404 -63.15%
NP 1,457 1,150 1,480 3,143 3,881 3,688 3,220 -40.97%
-
NP to SH 1,445 1,500 1,588 3,095 3,886 3,688 3,220 -41.29%
-
Tax Rate 5.81% 8.44% 7.27% 4.70% 9.26% 8.80% 11.15% -
Total Cost 9,585 9,092 8,504 7,239 6,536 5,876 5,452 45.51%
-
Net Worth 37,557 36,312 37,104 3,838,858 37,926 36,721 37,094 0.82%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 1,913 - - - -
Div Payout % - - - 61.81% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 37,557 36,312 37,104 3,838,858 37,926 36,721 37,094 0.82%
NOSH 318,823 312,500 305,384 318,842 316,847 317,931 322,000 -0.65%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.20% 11.23% 14.82% 30.27% 37.26% 38.56% 37.13% -
ROE 3.85% 4.13% 4.28% 0.08% 10.25% 10.04% 8.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.46 3.28 3.27 3.26 3.29 3.01 2.69 18.21%
EPS 0.45 0.48 0.52 0.98 1.23 1.16 1.00 -41.19%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 0.1178 0.1162 0.1215 12.04 0.1197 0.1155 0.1152 1.49%
Adjusted Per Share Value based on latest NOSH - 285,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.71 1.59 1.55 1.61 1.62 1.48 1.35 17.01%
EPS 0.22 0.23 0.25 0.48 0.60 0.57 0.50 -42.06%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.0583 0.0563 0.0576 5.9565 0.0588 0.057 0.0576 0.80%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.21 0.23 0.27 0.325 0.23 0.17 0.12 -
P/RPS 6.06 7.02 8.26 9.98 7.00 5.65 4.46 22.60%
P/EPS 46.32 47.92 51.92 33.48 18.75 14.66 12.00 145.46%
EY 2.16 2.09 1.93 2.99 5.33 6.82 8.33 -59.23%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 1.78 1.98 2.22 0.03 1.92 1.47 1.04 42.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 21/08/15 21/05/15 05/02/15 20/11/14 15/09/14 -
Price 0.185 0.245 0.20 0.355 0.38 0.295 0.17 -
P/RPS 5.34 7.48 6.12 10.90 11.56 9.81 6.31 -10.50%
P/EPS 40.81 51.04 38.46 36.57 30.98 25.43 17.00 78.99%
EY 2.45 1.96 2.60 2.73 3.23 3.93 5.88 -44.12%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.57 2.11 1.65 0.03 3.17 2.55 1.48 4.00%

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 ⃤ & 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