[SYSTECH] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 74.61%
YoY- -45.42%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 15,094 10,242 9,564 5,752 6,482 5,444 512 75.67%
PBT 3,128 1,256 4,044 1,560 2,466 146 -1,062 -
Tax -416 -106 -356 -226 -22 -14 -6 102.55%
NP 2,712 1,150 3,688 1,334 2,444 132 -1,069 -
-
NP to SH 3,338 1,500 3,688 1,334 2,444 132 -1,069 -
-
Tax Rate 13.30% 8.44% 8.80% 14.49% 0.89% 9.59% - -
Total Cost 12,382 9,092 5,876 4,418 4,038 5,312 1,581 40.87%
-
Net Worth 38,040 36,312 36,721 3,468,400 34,272 27,676 -2,653 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 3,176 - - - -
Div Payout % - - - 238.10% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 38,040 36,312 36,721 3,468,400 34,272 27,676 -2,653 -
NOSH 314,905 312,500 317,931 317,619 284,186 220,000 60,300 31.68%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 17.97% 11.23% 38.56% 23.19% 37.70% 2.42% -208.85% -
ROE 8.77% 4.13% 10.04% 0.04% 7.13% 0.48% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.79 3.28 3.01 1.81 2.28 2.47 0.85 33.36%
EPS 1.06 0.48 1.16 0.42 0.86 0.06 -1.77 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1208 0.1162 0.1155 10.92 0.1206 0.1258 -0.044 -
Adjusted Per Share Value based on latest NOSH - 317,999
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.34 1.59 1.48 0.89 1.01 0.84 0.08 75.44%
EPS 0.52 0.23 0.57 0.21 0.38 0.02 -0.17 -
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.059 0.0563 0.057 5.3817 0.0532 0.0429 -0.0041 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.16 0.23 0.17 0.095 0.09 0.11 0.19 -
P/RPS 3.34 7.02 5.65 5.25 3.95 4.45 0.00 -
P/EPS 15.09 47.92 14.66 22.62 10.47 183.33 0.00 -
EY 6.63 2.09 6.82 4.42 9.56 0.55 0.00 -
DY 0.00 0.00 0.00 10.53 0.00 0.00 0.00 -
P/NAPS 1.32 1.98 1.47 0.01 0.75 0.87 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 19/11/15 20/11/14 14/11/13 23/11/12 18/11/11 26/11/10 -
Price 0.21 0.245 0.295 0.11 0.10 0.11 0.33 -
P/RPS 4.38 7.48 9.81 6.07 4.38 4.45 0.00 -
P/EPS 19.81 51.04 25.43 26.19 11.63 183.33 0.00 -
EY 5.05 1.96 3.93 3.82 8.60 0.55 0.00 -
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 1.74 2.11 2.55 0.01 0.83 0.87 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