[SYSTECH] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 84.67%
YoY- 85.37%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 6,414 5,856 4,343 2,834 1,194 397 471 471.16%
PBT 2,479 1,162 770 -134 -921 -619 -981 -
Tax -35 -32 -12 -7 1 3 -5 266.36%
NP 2,444 1,130 758 -141 -920 -616 -986 -
-
NP to SH 2,444 1,130 758 -141 -920 -616 -986 -
-
Tax Rate 1.41% 2.75% 1.56% - - - - -
Total Cost 3,970 4,726 3,585 2,975 2,114 1,013 1,457 95.20%
-
Net Worth 33,210 32,499 32,793 31,571 31,226 -2,584 -2,804 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 33,210 32,499 32,793 31,571 31,226 -2,584 -2,804 -
NOSH 250,833 249,999 254,999 250,967 254,285 55,000 59,677 160.67%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 38.10% 19.30% 17.45% -4.98% -77.05% -155.16% -209.34% -
ROE 7.36% 3.48% 2.31% -0.45% -2.95% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.56 2.34 1.70 1.13 0.47 0.72 0.79 119.13%
EPS 0.97 0.45 0.30 -0.06 -0.36 -1.12 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1324 0.13 0.1286 0.1258 0.1228 -0.047 -0.047 -
Adjusted Per Share Value based on latest NOSH - 250,967
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.00 0.91 0.68 0.44 0.19 0.06 0.07 489.70%
EPS 0.38 0.18 0.12 -0.02 -0.14 -0.10 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0518 0.0507 0.0512 0.0493 0.0487 -0.004 -0.0044 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.11 0.11 0.11 0.24 0.05 0.06 -
P/RPS 3.91 4.70 6.46 9.74 51.11 6.93 7.60 -35.82%
P/EPS 10.26 24.34 37.01 -195.79 -66.34 -4.46 -3.63 -
EY 9.74 4.11 2.70 -0.51 -1.51 -22.40 -27.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.86 0.87 1.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 03/08/12 22/05/12 16/02/12 18/11/11 22/08/11 25/05/11 28/02/11 -
Price 0.09 0.11 0.11 0.11 0.27 0.11 0.05 -
P/RPS 3.52 4.70 6.46 9.74 57.50 15.24 6.34 -32.47%
P/EPS 9.24 24.34 37.01 -195.79 -74.63 -9.82 -3.03 -
EY 10.83 4.11 2.70 -0.51 -1.34 -10.18 -33.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 0.86 0.87 2.20 0.00 0.00 -

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