[SYSTECH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 32.6%
YoY- 676.29%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,584 2,876 1,237 6,850 5,117 3,241 1,530 107.41%
PBT 1,340 780 230 2,713 2,068 1,233 607 69.29%
Tax -213 -113 -39 4 -19 -11 -6 973.15%
NP 1,127 667 191 2,717 2,049 1,222 601 51.89%
-
NP to SH 1,127 667 191 2,717 2,049 1,222 601 51.89%
-
Tax Rate 15.90% 14.49% 16.96% -0.15% 0.92% 0.89% 0.99% -
Total Cost 3,457 2,209 1,046 4,133 3,068 2,019 929 139.56%
-
Net Worth 3,465,524 3,468,400 34,325 3,443,659 35,146 34,272 33,210 2097.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,565 1,588 1,364 - - - - -
Div Payout % 138.89% 238.10% 714.29% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,465,524 3,468,400 34,325 3,443,659 35,146 34,272 33,210 2097.80%
NOSH 313,055 317,619 272,857 275,052 284,583 284,186 250,833 15.87%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.59% 23.19% 15.44% 39.66% 40.04% 37.70% 39.28% -
ROE 0.03% 0.02% 0.56% 0.08% 5.83% 3.57% 1.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.46 0.91 0.45 2.49 1.80 1.14 0.61 78.64%
EPS 0.36 0.21 0.07 0.96 0.72 0.43 0.24 30.94%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 11.07 10.92 0.1258 12.52 0.1235 0.1206 0.1324 1796.72%
Adjusted Per Share Value based on latest NOSH - 281,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.71 0.45 0.19 1.06 0.79 0.50 0.24 105.67%
EPS 0.17 0.10 0.03 0.42 0.32 0.19 0.09 52.62%
DPS 0.24 0.25 0.21 0.00 0.00 0.00 0.00 -
NAPS 5.3772 5.3817 0.0533 5.3433 0.0545 0.0532 0.0515 2098.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.105 0.095 0.085 0.09 0.10 0.09 0.10 -
P/RPS 7.17 10.49 18.75 3.61 5.56 7.89 16.39 -42.28%
P/EPS 29.17 45.24 121.43 9.11 13.89 20.93 41.74 -21.19%
EY 3.43 2.21 0.82 10.98 7.20 4.78 2.40 26.79%
DY 4.76 5.26 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.68 0.01 0.81 0.75 0.76 -94.38%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 14/11/13 16/08/13 28/05/13 06/02/13 23/11/12 03/08/12 -
Price 0.105 0.11 0.125 0.095 0.09 0.10 0.09 -
P/RPS 7.17 12.15 27.57 3.81 5.01 8.77 14.75 -38.09%
P/EPS 29.17 52.38 178.57 9.62 12.50 23.26 37.56 -15.47%
EY 3.43 1.91 0.56 10.40 8.00 4.30 2.66 18.41%
DY 4.76 4.55 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.99 0.01 0.73 0.83 0.68 -93.95%

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