[SYSTECH] QoQ 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- 33.39%
YoY- 15.83%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,639 1,237 1,733 1,876 1,711 1,530 1,539 4.28%
PBT 551 230 644 834 626 607 370 30.37%
Tax -74 -39 23 -7 -6 -6 -20 139.03%
NP 477 191 667 827 620 601 350 22.89%
-
NP to SH 477 191 667 827 620 601 350 22.89%
-
Tax Rate 13.43% 16.96% -3.57% 0.84% 0.96% 0.99% 5.41% -
Total Cost 1,162 1,046 1,066 1,049 1,091 929 1,189 -1.51%
-
Net Worth 3,472,559 34,325 3,530,640 35,218 33,987 33,210 32,499 2145.35%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,472,559 34,325 3,530,640 35,218 33,987 33,210 32,499 2145.35%
NOSH 317,999 272,857 281,999 285,172 281,818 250,833 249,999 17.38%
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 29.10% 15.44% 38.49% 44.08% 36.24% 39.28% 22.74% -
ROE 0.01% 0.56% 0.02% 2.35% 1.82% 1.81% 1.08% -
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 0.52 0.45 0.61 0.66 0.61 0.61 0.62 -11.05%
EPS 0.15 0.07 0.23 0.29 0.22 0.24 0.14 4.70%
DPS 0.00 0.00 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 0.25 0.19 0.27 0.29 0.27 0.24 0.24 2.75%
EPS 0.07 0.03 0.10 0.13 0.10 0.09 0.05 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3881 0.0533 5.4782 0.0546 0.0527 0.0515 0.0504 2146.13%
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 18.43 18.75 14.65 15.20 14.82 16.39 17.87 2.07%
P/EPS 63.33 121.43 38.05 34.48 40.91 41.74 78.57 -13.37%
EY 1.58 0.82 2.63 2.90 2.44 2.40 1.27 15.65%
DY 0.00 0.00 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 21.34 27.57 15.46 13.68 16.47 14.75 17.87 12.54%
P/EPS 73.33 178.57 40.16 31.03 45.45 37.56 78.57 -4.49%
EY 1.36 0.56 2.49 3.22 2.20 2.66 1.27 4.66%
DY 0.00 0.00 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