[SYSTECH] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -20.37%
YoY- 74.17%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 22,302 15,227 11,340 10,382 6,769 6,850 5,857 24.94%
PBT 1,870 2,949 1,386 3,298 2,064 2,713 1,164 8.21%
Tax -263 -333 -116 -155 -287 4 -32 42.03%
NP 1,607 2,616 1,270 3,143 1,777 2,717 1,132 6.01%
-
NP to SH 1,323 2,699 1,235 3,095 1,777 2,717 350 24.79%
-
Tax Rate 14.06% 11.29% 8.37% 4.70% 13.91% -0.15% 2.75% -
Total Cost 20,695 12,611 10,070 7,239 4,992 4,133 4,725 27.89%
-
Net Worth 5,212,140 3,852,483 3,746,166 3,838,858 3,576,212 3,443,659 10,111 183.02%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - 633 1,913 951 - - -
Div Payout % - - 51.28% 61.81% 53.57% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 5,212,140 3,852,483 3,746,166 3,838,858 3,576,212 3,443,659 10,111 183.02%
NOSH 347,707 317,338 316,666 318,842 317,321 275,052 77,777 28.33%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.21% 17.18% 11.20% 30.27% 26.25% 39.66% 19.33% -
ROE 0.03% 0.07% 0.03% 0.08% 0.05% 0.08% 3.46% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.41 4.80 3.58 3.26 2.13 2.49 7.53 -2.64%
EPS 0.39 0.85 0.39 0.98 0.56 0.96 0.45 -2.35%
DPS 0.00 0.00 0.20 0.60 0.30 0.00 0.00 -
NAPS 14.99 12.14 11.83 12.04 11.27 12.52 0.13 120.53%
Adjusted Per Share Value based on latest NOSH - 285,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.46 2.36 1.76 1.61 1.05 1.06 0.91 24.91%
EPS 0.21 0.42 0.19 0.48 0.28 0.42 0.05 27.00%
DPS 0.00 0.00 0.10 0.30 0.15 0.00 0.00 -
NAPS 8.0873 5.9776 5.8126 5.9565 5.5489 5.3433 0.0157 182.99%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.255 0.29 0.17 0.325 0.10 0.09 0.11 -
P/RPS 3.98 6.04 4.75 9.98 4.69 3.61 1.46 18.18%
P/EPS 67.02 34.10 43.59 33.48 17.86 9.11 24.44 18.29%
EY 1.49 2.93 2.29 2.99 5.60 10.98 4.09 -15.48%
DY 0.00 0.00 1.18 1.85 3.00 0.00 0.00 -
P/NAPS 0.02 0.02 0.01 0.03 0.01 0.01 0.85 -46.45%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 25/05/17 25/05/16 21/05/15 22/05/14 28/05/13 22/05/12 -
Price 0.27 0.32 0.155 0.355 0.10 0.095 0.11 -
P/RPS 4.21 6.67 4.33 10.90 4.69 3.81 1.46 19.29%
P/EPS 70.96 37.62 39.74 36.57 17.86 9.62 24.44 19.43%
EY 1.41 2.66 2.52 2.73 5.60 10.40 4.09 -16.25%
DY 0.00 0.00 1.29 1.69 3.00 0.00 0.00 -
P/NAPS 0.02 0.03 0.01 0.03 0.01 0.01 0.85 -46.45%

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