[SYSTECH] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
03-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 116.28%
YoY- 365.65%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,850 6,656 6,375 6,414 5,856 4,343 2,834 80.00%
PBT 2,711 2,437 2,322 2,479 1,162 770 -134 -
Tax 4 -38 -36 -35 -32 -12 -7 -
NP 2,715 2,399 2,286 2,444 1,130 758 -141 -
-
NP to SH 2,715 2,399 2,286 2,444 1,130 758 -141 -
-
Tax Rate -0.15% 1.56% 1.55% 1.41% 2.75% 1.56% - -
Total Cost 4,135 4,257 4,089 3,970 4,726 3,585 2,975 24.51%
-
Net Worth 3,530,640 35,218 33,987 33,210 32,499 32,793 31,571 2214.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,530,640 35,218 33,987 33,210 32,499 32,793 31,571 2214.53%
NOSH 281,999 285,172 281,818 250,833 249,999 254,999 250,967 8.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 39.64% 36.04% 35.86% 38.10% 19.30% 17.45% -4.98% -
ROE 0.08% 6.81% 6.73% 7.36% 3.48% 2.31% -0.45% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.43 2.33 2.26 2.56 2.34 1.70 1.13 66.52%
EPS 0.96 0.84 0.81 0.97 0.45 0.30 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.52 0.1235 0.1206 0.1324 0.13 0.1286 0.1258 2041.57%
Adjusted Per Share Value based on latest NOSH - 250,833
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.06 1.03 0.99 1.00 0.91 0.67 0.44 79.61%
EPS 0.42 0.37 0.35 0.38 0.18 0.12 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4782 0.0546 0.0527 0.0515 0.0504 0.0509 0.049 2214.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.09 0.10 0.09 0.10 0.11 0.11 0.11 -
P/RPS 3.71 4.28 3.98 3.91 4.70 6.46 9.74 -47.42%
P/EPS 9.35 11.89 11.10 10.26 24.34 37.01 -195.79 -
EY 10.70 8.41 9.01 9.74 4.11 2.70 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.81 0.75 0.76 0.85 0.86 0.87 -94.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 06/02/13 23/11/12 03/08/12 22/05/12 16/02/12 18/11/11 -
Price 0.095 0.09 0.10 0.09 0.11 0.11 0.11 -
P/RPS 3.91 3.86 4.42 3.52 4.70 6.46 9.74 -45.55%
P/EPS 9.87 10.70 12.33 9.24 24.34 37.01 -195.79 -
EY 10.13 9.35 8.11 10.83 4.11 2.70 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.73 0.83 0.68 0.85 0.86 0.87 -94.89%

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