[SYSTECH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 67.68%
YoY- 162.36%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,876 1,237 6,850 5,117 3,241 1,530 5,857 -37.73%
PBT 780 230 2,713 2,068 1,233 607 1,164 -23.40%
Tax -113 -39 4 -19 -11 -6 -32 131.71%
NP 667 191 2,717 2,049 1,222 601 1,132 -29.69%
-
NP to SH 667 191 2,717 2,049 1,222 601 350 53.65%
-
Tax Rate 14.49% 16.96% -0.15% 0.92% 0.89% 0.99% 2.75% -
Total Cost 2,209 1,046 4,133 3,068 2,019 929 4,725 -39.73%
-
Net Worth 3,468,400 34,325 3,443,659 35,146 34,272 33,210 10,111 4782.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,588 1,364 - - - - - -
Div Payout % 238.10% 714.29% - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,468,400 34,325 3,443,659 35,146 34,272 33,210 10,111 4782.93%
NOSH 317,619 272,857 275,052 284,583 284,186 250,833 77,777 155.26%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 23.19% 15.44% 39.66% 40.04% 37.70% 39.28% 19.33% -
ROE 0.02% 0.56% 0.08% 5.83% 3.57% 1.81% 3.46% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.91 0.45 2.49 1.80 1.14 0.61 7.53 -75.52%
EPS 0.21 0.07 0.96 0.72 0.43 0.24 0.45 -39.80%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.92 0.1258 12.52 0.1235 0.1206 0.1324 0.13 1812.85%
Adjusted Per Share Value based on latest NOSH - 285,172
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.45 0.19 1.06 0.79 0.50 0.24 0.91 -37.43%
EPS 0.10 0.03 0.42 0.32 0.19 0.09 0.05 58.67%
DPS 0.25 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3817 0.0533 5.3433 0.0545 0.0532 0.0515 0.0157 4780.57%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.095 0.085 0.09 0.10 0.09 0.10 0.11 -
P/RPS 10.49 18.75 3.61 5.56 7.89 16.39 1.46 271.90%
P/EPS 45.24 121.43 9.11 13.89 20.93 41.74 24.44 50.70%
EY 2.21 0.82 10.98 7.20 4.78 2.40 4.09 -33.63%
DY 5.26 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.68 0.01 0.81 0.75 0.76 0.85 -94.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 16/08/13 28/05/13 06/02/13 23/11/12 03/08/12 22/05/12 -
Price 0.11 0.125 0.095 0.09 0.10 0.09 0.11 -
P/RPS 12.15 27.57 3.81 5.01 8.77 14.75 1.46 310.13%
P/EPS 52.38 178.57 9.62 12.50 23.26 37.56 24.44 66.15%
EY 1.91 0.56 10.40 8.00 4.30 2.66 4.09 -39.77%
DY 4.55 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.99 0.01 0.73 0.83 0.68 0.85 -94.81%

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