[SYSTECH] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -71.36%
YoY- -68.22%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,185 1,708 1,639 1,237 1,733 1,876 1,711 17.72%
PBT 725 560 551 230 644 834 626 10.29%
Tax -74 -100 -74 -39 23 -7 -6 434.62%
NP 651 460 477 191 667 827 620 3.30%
-
NP to SH 651 460 477 191 667 827 620 3.30%
-
Tax Rate 10.21% 17.86% 13.43% 16.96% -3.57% 0.84% 0.96% -
Total Cost 1,534 1,248 1,162 1,046 1,066 1,049 1,091 25.53%
-
Net Worth 3,493,700 3,637,285 3,472,559 34,325 3,530,640 35,218 33,987 2100.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 930 - - - - - - -
Div Payout % 142.86% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,493,700 3,637,285 3,472,559 34,325 3,530,640 35,218 33,987 2100.60%
NOSH 310,000 328,571 317,999 272,857 281,999 285,172 281,818 6.56%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 29.79% 26.93% 29.10% 15.44% 38.49% 44.08% 36.24% -
ROE 0.02% 0.01% 0.01% 0.56% 0.02% 2.35% 1.82% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.70 0.52 0.52 0.45 0.61 0.66 0.61 9.61%
EPS 0.21 0.14 0.15 0.07 0.23 0.29 0.22 -3.05%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.27 11.07 10.92 0.1258 12.52 0.1235 0.1206 1964.99%
Adjusted Per Share Value based on latest NOSH - 272,857
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.34 0.27 0.25 0.19 0.27 0.29 0.27 16.62%
EPS 0.10 0.07 0.07 0.03 0.10 0.13 0.10 0.00%
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4209 5.6437 5.3881 0.0533 5.4782 0.0546 0.0527 2101.57%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.10 0.105 0.095 0.085 0.09 0.10 0.09 -
P/RPS 14.19 20.20 18.43 18.75 14.65 15.20 14.82 -2.85%
P/EPS 47.62 75.00 63.33 121.43 38.05 34.48 40.91 10.66%
EY 2.10 1.33 1.58 0.82 2.63 2.90 2.44 -9.52%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.68 0.01 0.81 0.75 -94.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 20/02/14 14/11/13 16/08/13 28/05/13 06/02/13 23/11/12 -
Price 0.10 0.105 0.11 0.125 0.095 0.09 0.10 -
P/RPS 14.19 20.20 21.34 27.57 15.46 13.68 16.47 -9.46%
P/EPS 47.62 75.00 73.33 178.57 40.16 31.03 45.45 3.16%
EY 2.10 1.33 1.36 0.56 2.49 3.22 2.20 -3.05%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.01 0.99 0.01 0.73 0.83 -94.75%

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