[SYSTECH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.69%
YoY- 48.73%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,822 5,757 470 256 898 1,465 592 47.79%
PBT 2,757 1,057 -982 -749 -1,464 -466 -1,669 -
Tax -25 -16 -5 -1 0 0 0 -
NP 2,732 1,041 -987 -750 -1,464 -466 -1,669 -
-
NP to SH 2,732 1,041 -987 -750 -1,464 -466 -1,669 -
-
Tax Rate 0.91% 1.51% - - - - - -
Total Cost 4,090 4,716 1,457 1,006 2,362 1,931 2,261 9.93%
-
Net Worth 35,146 32,398 -2,845 -1,251 2,440 3,499 12,519 17.93%
Dividend
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 35,146 32,398 -2,845 -1,251 2,440 3,499 12,519 17.93%
NOSH 284,583 251,935 60,552 62,555 61,000 58,333 59,619 28.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 40.04% 18.09% -210.00% -293.23% -162.91% -31.85% -281.98% -
ROE 7.77% 3.21% 0.00% 0.00% -60.00% -13.33% -13.33% -
Per Share
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.40 2.29 0.78 0.41 1.47 2.51 0.99 15.20%
EPS 0.96 0.41 -1.63 -1.20 -2.40 -0.80 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1286 -0.047 -0.02 0.04 0.06 0.21 -8.13%
Adjusted Per Share Value based on latest NOSH - 56,400
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.07 0.90 0.07 0.04 0.14 0.23 0.09 48.53%
EPS 0.43 0.16 -0.15 -0.12 -0.23 -0.07 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0506 -0.0044 -0.002 0.0038 0.0055 0.0195 17.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.10 0.11 0.06 0.04 0.06 0.28 0.37 -
P/RPS 4.17 4.81 0.00 9.77 4.07 11.15 37.26 -29.52%
P/EPS 10.42 26.61 0.00 -3.33 -2.50 -35.00 -13.21 -
EY 9.60 3.76 0.00 -30.00 -40.00 -2.86 -7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.00 0.00 1.50 4.67 1.76 -11.66%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/02/13 16/02/12 28/02/11 25/11/09 28/11/08 28/11/07 28/12/06 -
Price 0.09 0.11 0.05 0.05 0.07 0.23 0.28 -
P/RPS 3.75 4.81 0.00 12.22 4.75 9.16 28.20 -27.56%
P/EPS 9.38 26.61 0.00 -4.17 -2.92 -28.75 -10.00 -
EY 10.67 3.76 0.00 -24.00 -34.29 -3.48 -10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 0.00 0.00 1.75 3.83 1.33 -9.14%

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