[SYSTECH] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 637.59%
YoY- 176.88%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 6,375 6,414 5,856 4,343 2,834 1,194 397 533.28%
PBT 2,322 2,479 1,162 770 -134 -921 -619 -
Tax -36 -35 -32 -12 -7 1 3 -
NP 2,286 2,444 1,130 758 -141 -920 -616 -
-
NP to SH 2,286 2,444 1,130 758 -141 -920 -616 -
-
Tax Rate 1.55% 1.41% 2.75% 1.56% - - - -
Total Cost 4,089 3,970 4,726 3,585 2,975 2,114 1,013 152.87%
-
Net Worth 33,987 33,210 32,499 32,793 31,571 31,226 -2,584 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 33,987 33,210 32,499 32,793 31,571 31,226 -2,584 -
NOSH 281,818 250,833 249,999 254,999 250,967 254,285 55,000 196.33%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 35.86% 38.10% 19.30% 17.45% -4.98% -77.05% -155.16% -
ROE 6.73% 7.36% 3.48% 2.31% -0.45% -2.95% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.26 2.56 2.34 1.70 1.13 0.47 0.72 113.93%
EPS 0.81 0.97 0.45 0.30 -0.06 -0.36 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1206 0.1324 0.13 0.1286 0.1258 0.1228 -0.047 -
Adjusted Per Share Value based on latest NOSH - 254,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.00 1.00 0.91 0.68 0.44 0.19 0.06 549.14%
EPS 0.36 0.38 0.18 0.12 -0.02 -0.14 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0518 0.0507 0.0512 0.0493 0.0487 -0.004 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.10 0.11 0.11 0.11 0.24 0.05 -
P/RPS 3.98 3.91 4.70 6.46 9.74 51.11 6.93 -30.83%
P/EPS 11.10 10.26 24.34 37.01 -195.79 -66.34 -4.46 -
EY 9.01 9.74 4.11 2.70 -0.51 -1.51 -22.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.85 0.86 0.87 1.95 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 03/08/12 22/05/12 16/02/12 18/11/11 22/08/11 25/05/11 -
Price 0.10 0.09 0.11 0.11 0.11 0.27 0.11 -
P/RPS 4.42 3.52 4.70 6.46 9.74 57.50 15.24 -56.08%
P/EPS 12.33 9.24 24.34 37.01 -195.79 -74.63 -9.82 -
EY 8.11 10.83 4.11 2.70 -0.51 -1.34 -10.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.68 0.85 0.86 0.87 2.20 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