[SYSTECH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 57.68%
YoY- -34.6%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,813 4,782 2,168 6,769 4,584 2,876 1,237 240.54%
PBT 3,208 2,022 906 2,064 1,340 780 230 476.65%
Tax -297 -178 -101 -287 -213 -113 -39 285.64%
NP 2,911 1,844 805 1,777 1,127 667 191 511.67%
-
NP to SH 2,915 1,844 805 1,777 1,127 667 191 512.22%
-
Tax Rate 9.26% 8.80% 11.15% 13.91% 15.90% 14.49% 16.96% -
Total Cost 4,902 2,938 1,363 4,992 3,457 2,209 1,046 179.25%
-
Net Worth 37,926 36,721 37,094 3,576,212 3,465,524 3,468,400 34,325 6.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 951 1,565 1,588 1,364 -
Div Payout % - - - 53.57% 138.89% 238.10% 714.29% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 37,926 36,721 37,094 3,576,212 3,465,524 3,468,400 34,325 6.85%
NOSH 316,847 317,931 322,000 317,321 313,055 317,619 272,857 10.44%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 37.26% 38.56% 37.13% 26.25% 24.59% 23.19% 15.44% -
ROE 7.69% 5.02% 2.17% 0.05% 0.03% 0.02% 0.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.47 1.50 0.67 2.13 1.46 0.91 0.45 210.20%
EPS 0.92 0.58 0.25 0.56 0.36 0.21 0.07 454.31%
DPS 0.00 0.00 0.00 0.30 0.50 0.50 0.50 -
NAPS 0.1197 0.1155 0.1152 11.27 11.07 10.92 0.1258 -3.25%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.21 0.74 0.34 1.05 0.71 0.45 0.19 242.41%
EPS 0.45 0.29 0.12 0.28 0.17 0.10 0.03 505.22%
DPS 0.00 0.00 0.00 0.15 0.24 0.25 0.21 -
NAPS 0.0588 0.057 0.0576 5.5489 5.3772 5.3817 0.0533 6.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.23 0.17 0.12 0.10 0.105 0.095 0.085 -
P/RPS 9.33 11.30 17.82 4.69 7.17 10.49 18.75 -37.12%
P/EPS 25.00 29.31 48.00 17.86 29.17 45.24 121.43 -65.03%
EY 4.00 3.41 2.08 5.60 3.43 2.21 0.82 186.79%
DY 0.00 0.00 0.00 3.00 4.76 5.26 5.88 -
P/NAPS 1.92 1.47 1.04 0.01 0.01 0.01 0.68 99.39%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 20/11/14 15/09/14 22/05/14 20/02/14 14/11/13 16/08/13 -
Price 0.38 0.295 0.17 0.10 0.105 0.11 0.125 -
P/RPS 15.41 19.61 25.25 4.69 7.17 12.15 27.57 -32.07%
P/EPS 41.30 50.86 68.00 17.86 29.17 52.38 178.57 -62.22%
EY 2.42 1.97 1.47 5.60 3.43 1.91 0.56 164.60%
DY 0.00 0.00 0.00 3.00 4.76 4.55 4.00 -
P/NAPS 3.17 2.55 1.48 0.01 0.01 0.01 0.99 116.78%

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