[SYSTECH] YoY TTM Result on 30-Jun-2017 [#1]

Stock

[SYSTECH] SYSTECH BHD

Announcement Date

17-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -12.57%

YoY- 49.15%

Quarter Report

SYSTECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	26,639	28,058	27,550	15,617	12,274	10,711	7,700	22.95%
YoY %	-5.06%	1.84%	76.41%	27.24%	14.59%	39.10%	-	-
Horiz. %	345.96%	364.39%	357.79%	202.82%	159.40%	139.10%	100.00%	-
PBT	325	1,666	3,059	2,625	1,706	2,800	2,742	-29.89%
YoY %	-80.49%	-45.54%	16.53%	53.87%	-39.07%	2.12%	-	-
Horiz. %	11.85%	60.76%	111.56%	95.73%	62.22%	102.12%	100.00%	-
Tax	-235	-876	-626	-280	-157	-158	-349	-6.37%
YoY %	73.17%	-39.94%	-123.57%	-78.34%	0.63%	54.73%	-	-
Horiz. %	67.34%	251.00%	179.37%	80.23%	44.99%	45.27%	100.00%	-
NP	90	790	2,433	2,345	1,549	2,642	2,393	-42.08%
YoY %	-88.61%	-67.53%	3.75%	51.39%	-41.37%	10.41%	-	-
Horiz. %	3.76%	33.01%	101.67%	97.99%	64.73%	110.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-820	276	1,702	2,364	1,585	2,621	2,393	-
YoY %	-397.10%	-83.78%	-28.00%	49.15%	-39.53%	9.53%	-	-
Horiz. %	-34.27%	11.53%	71.12%	98.79%	66.23%	109.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	72.31%	52.58%	20.46%	10.67%	9.20%	5.64%	12.73%	-
YoY %	37.52%	156.99%	91.75%	15.98%	63.12%	-55.70%	-	-
Horiz. %	568.03%	413.04%	160.72%	83.82%	72.27%	44.30%	100.00%	-
Total Cost	26,549	27,268	25,117	13,272	10,725	8,069	5,307	30.74%
YoY %	-2.64%	8.56%	89.25%	23.75%	32.92%	52.04%	-	-
Horiz. %	500.26%	513.81%	473.28%	250.08%	202.09%	152.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	52,886	5,399,902	5,351,223	38,778	38,901	37,104	37,094	6.08%
YoY %	-99.02%	0.91%	13,699.64%	-0.32%	4.84%	0.03%	-	-
Horiz. %	142.57%	14,557.35%	14,426.11%	104.54%	104.87%	100.03%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	695	695	-	952	603	1,710	930	-4.73%
YoY %	0.00%	0.00%	-	57.88%	-64.74%	83.87%	-	-
Horiz. %	74.73%	74.73%	-	102.37%	64.84%	183.87%	100.00%	-
Div Payout %	0.00%	251.96%	-	40.27%	38.11%	65.24%	38.86%	-
YoY %	0.00%	0.00%	-	5.67%	-41.58%	67.88%	-	-
Horiz. %	0.00%	648.38%	-	103.63%	98.07%	167.88%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	52,886	5,399,902	5,351,223	38,778	38,901	37,104	37,094	6.08%
YoY %	-99.02%	0.91%	13,699.64%	-0.32%	4.84%	0.03%	-	-
Horiz. %	142.57%	14,557.35%	14,426.11%	104.54%	104.87%	100.03%	100.00%	-
NOSH	347,707	347,707	347,707	317,338	323,913	305,384	322,000	1.28%
YoY %	0.00%	0.00%	9.57%	-2.03%	6.07%	-5.16%	-	-
Horiz. %	107.98%	107.98%	107.98%	98.55%	100.59%	94.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	0.34%	2.82%	8.83%	15.02%	12.62%	24.67%	31.08%	-
YoY %	-87.94%	-68.06%	-41.21%	19.02%	-48.84%	-20.62%	-	-
Horiz. %	1.09%	9.07%	28.41%	48.33%	40.60%	79.38%	100.00%	-
ROE	-1.55%	0.01%	0.03%	6.10%	4.07%	7.06%	6.45%	-
YoY %	-15,600.00%	-66.67%	-99.51%	49.88%	-42.35%	9.46%	-	-
Horiz. %	-24.03%	0.16%	0.47%	94.57%	63.10%	109.46%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	7.66	8.07	7.92	4.92	3.79	3.51	2.39	21.40%
YoY %	-5.08%	1.89%	60.98%	29.82%	7.98%	46.86%	-	-
Horiz. %	320.50%	337.66%	331.38%	205.86%	158.58%	146.86%	100.00%	-
EPS	-0.24	0.08	0.49	0.74	0.49	0.86	0.74	-
YoY %	-400.00%	-83.67%	-33.78%	51.02%	-43.02%	16.22%	-	-
Horiz. %	-32.43%	10.81%	66.22%	100.00%	66.22%	116.22%	100.00%	-
DPS	0.20	0.20	0.00	0.30	0.19	0.56	0.29	-5.99%
YoY %	0.00%	0.00%	0.00%	57.89%	-66.07%	93.10%	-	-
Horiz. %	68.97%	68.97%	0.00%	103.45%	65.52%	193.10%	100.00%	-
NAPS	0.1521	15.53	15.39	0.1222	0.1201	0.1215	0.1152	4.73%
YoY %	-99.02%	0.91%	12,494.11%	1.75%	-1.15%	5.47%	-	-
Horiz. %	132.03%	13,480.90%	13,359.38%	106.08%	104.25%	105.47%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 317,338
RPS	4.13	4.35	4.27	2.42	1.90	1.66	1.19	23.02%
YoY %	-5.06%	1.87%	76.45%	27.37%	14.46%	39.50%	-	-
Horiz. %	347.06%	365.55%	358.82%	203.36%	159.66%	139.50%	100.00%	-
EPS	-0.13	0.04	0.26	0.37	0.25	0.41	0.37	-
YoY %	-425.00%	-84.62%	-29.73%	48.00%	-39.02%	10.81%	-	-
Horiz. %	-35.14%	10.81%	70.27%	100.00%	67.57%	110.81%	100.00%	-
DPS	0.11	0.11	0.00	0.15	0.09	0.27	0.14	-3.93%
YoY %	0.00%	0.00%	0.00%	66.67%	-66.67%	92.86%	-	-
Horiz. %	78.57%	78.57%	0.00%	107.14%	64.29%	192.86%	100.00%	-
NAPS	0.0821	8.3786	8.3031	0.0602	0.0604	0.0576	0.0576	6.07%
YoY %	-99.02%	0.91%	13,692.52%	-0.33%	4.86%	0.00%	-	-
Horiz. %	142.53%	14,546.18%	14,415.10%	104.51%	104.86%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.17	0.19	0.225	0.275	0.15	0.27	0.12	-
P/RPS	2.22	2.35	2.84	5.59	3.96	7.70	5.02	-12.70%
YoY %	-5.53%	-17.25%	-49.19%	41.16%	-48.57%	53.39%	-	-
Horiz. %	44.22%	46.81%	56.57%	111.35%	78.88%	153.39%	100.00%	-
P/EPS	-72.09	239.36	45.97	36.92	30.65	31.46	16.15	-
YoY %	-130.12%	420.69%	24.51%	20.46%	-2.57%	94.80%	-	-
Horiz. %	-446.38%	1,482.11%	284.64%	228.61%	189.78%	194.80%	100.00%	-
EY	-1.39	0.42	2.18	2.71	3.26	3.18	6.19	-
YoY %	-430.95%	-80.73%	-19.56%	-16.87%	2.52%	-48.63%	-	-
Horiz. %	-22.46%	6.79%	35.22%	43.78%	52.67%	51.37%	100.00%	-
DY	1.18	1.05	0.00	1.09	1.24	2.07	2.41	-11.21%
YoY %	12.38%	0.00%	0.00%	-12.10%	-40.10%	-14.11%	-	-
Horiz. %	48.96%	43.57%	0.00%	45.23%	51.45%	85.89%	100.00%	-
P/NAPS	1.12	0.01	0.01	2.25	1.25	2.22	1.04	1.24%
YoY %	11,100.00%	0.00%	-99.56%	80.00%	-43.69%	113.46%	-	-
Horiz. %	107.69%	0.96%	0.96%	216.35%	120.19%	213.46%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	31/07/19	31/07/18	17/08/17	18/08/16	21/08/15	15/09/14	-
Price	0.26	0.185	0.285	0.44	0.16	0.20	0.17	-
P/RPS	3.39	2.29	3.60	8.94	4.22	5.70	7.11	-11.60%
YoY %	48.03%	-36.39%	-59.73%	111.85%	-25.96%	-19.83%	-	-
Horiz. %	47.68%	32.21%	50.63%	125.74%	59.35%	80.17%	100.00%	-
P/EPS	-110.25	233.07	58.22	59.06	32.70	23.30	22.88	-
YoY %	-147.30%	300.33%	-1.42%	80.61%	40.34%	1.84%	-	-
Horiz. %	-481.86%	1,018.66%	254.46%	258.13%	142.92%	101.84%	100.00%	-
EY	-0.91	0.43	1.72	1.69	3.06	4.29	4.37	-
YoY %	-311.63%	-75.00%	1.78%	-44.77%	-28.67%	-1.83%	-	-
Horiz. %	-20.82%	9.84%	39.36%	38.67%	70.02%	98.17%	100.00%	-
DY	0.77	1.08	0.00	0.68	1.17	2.80	1.70	-12.35%
YoY %	-28.70%	0.00%	0.00%	-41.88%	-58.21%	64.71%	-	-
Horiz. %	45.29%	63.53%	0.00%	40.00%	68.82%	164.71%	100.00%	-
P/NAPS	1.71	0.01	0.02	3.60	1.33	1.65	1.48	2.43%
YoY %	17,000.00%	-50.00%	-99.44%	170.68%	-19.39%	11.49%	-	-
Horiz. %	115.54%	0.68%	1.35%	243.24%	89.86%	111.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos