[SYSTECH] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 67.68%
YoY- 162.36%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Revenue 8,282 7,813 4,584 5,117 4,318 470 192 82.54%
PBT 1,161 3,208 1,340 2,068 793 -982 -562 -
Tax -68 -297 -213 -19 -12 -5 -1 96.32%
NP 1,093 2,911 1,127 2,049 781 -987 -563 -
-
NP to SH 1,084 2,915 1,127 2,049 781 -987 -563 -
-
Tax Rate 5.86% 9.26% 15.90% 0.92% 1.51% - - -
Total Cost 7,189 4,902 3,457 3,068 3,537 1,457 755 43.37%
-
Net Worth 37,557 37,926 3,465,524 35,146 32,398 -2,845 -1,251 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Div - - 1,565 - - - - -
Div Payout % - - 138.89% - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Net Worth 37,557 37,926 3,465,524 35,146 32,398 -2,845 -1,251 -
NOSH 318,823 316,847 313,055 284,583 251,935 60,552 62,555 29.74%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
NP Margin 13.20% 37.26% 24.59% 40.04% 18.09% -210.00% -293.23% -
ROE 2.89% 7.69% 0.03% 5.83% 2.41% 0.00% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
RPS 2.60 2.47 1.46 1.80 1.71 0.78 0.31 40.49%
EPS 0.34 0.92 0.36 0.72 0.31 -1.63 -0.90 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1197 11.07 0.1235 0.1286 -0.047 -0.02 -
Adjusted Per Share Value based on latest NOSH - 285,172
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
RPS 1.29 1.21 0.71 0.79 0.67 0.07 0.03 82.45%
EPS 0.17 0.45 0.17 0.32 0.12 -0.15 -0.09 -
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0588 5.3772 0.0545 0.0503 -0.0044 -0.0019 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 -
Price 0.21 0.23 0.105 0.10 0.11 0.06 0.04 -
P/RPS 8.08 9.33 7.17 5.56 6.42 0.00 13.03 -7.35%
P/EPS 61.76 25.00 29.17 13.89 35.48 0.00 -4.44 -
EY 1.62 4.00 3.43 7.20 2.82 0.00 -22.50 -
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.92 0.01 0.81 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 CAGR
Date 23/02/16 05/02/15 20/02/14 06/02/13 16/02/12 28/02/11 25/11/09 -
Price 0.185 0.38 0.105 0.09 0.11 0.05 0.05 -
P/RPS 7.12 15.41 7.17 5.01 6.42 0.00 16.29 -12.39%
P/EPS 54.41 41.30 29.17 12.50 35.48 0.00 -5.56 -
EY 1.84 2.42 3.43 8.00 2.82 0.00 -18.00 -
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 3.17 0.01 0.73 0.86 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