[SYSTECH] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
03-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 586.86%
YoY- 184.41%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,850 6,822 6,482 6,120 5,857 5,757 5,444 16.53%
PBT 2,713 2,757 2,466 2,428 1,164 1,057 146 600.31%
Tax 4 -25 -22 -24 -32 -16 -14 -
NP 2,717 2,732 2,444 2,404 1,132 1,041 132 649.68%
-
NP to SH 2,717 2,732 2,444 2,404 350 1,041 132 649.68%
-
Tax Rate -0.15% 0.91% 0.89% 0.99% 2.75% 1.51% 9.59% -
Total Cost 4,133 4,090 4,038 3,716 4,725 4,716 5,312 -15.39%
-
Net Worth 3,443,659 35,146 34,272 33,210 10,111 32,398 27,676 2385.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,443,659 35,146 34,272 33,210 10,111 32,398 27,676 2385.06%
NOSH 275,052 284,583 284,186 250,833 77,777 251,935 220,000 16.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 39.66% 40.04% 37.70% 39.28% 19.33% 18.09% 2.42% -
ROE 0.08% 7.77% 7.13% 7.24% 3.46% 3.21% 0.48% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.49 2.40 2.28 2.44 7.53 2.29 2.47 0.53%
EPS 0.96 0.96 0.86 0.96 0.45 0.41 0.06 533.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.52 0.1235 0.1206 0.1324 0.13 0.1286 0.1258 2041.57%
Adjusted Per Share Value based on latest NOSH - 250,833
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.07 1.07 1.01 0.96 0.91 0.90 0.85 16.56%
EPS 0.42 0.43 0.38 0.38 0.05 0.16 0.02 659.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3761 0.0549 0.0535 0.0518 0.0158 0.0506 0.0432 2385.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.09 0.10 0.09 0.10 0.11 0.11 0.11 -
P/RPS 3.61 4.17 3.95 4.10 1.46 4.81 4.45 -13.00%
P/EPS 9.11 10.42 10.47 10.43 24.44 26.61 183.33 -86.45%
EY 10.98 9.60 9.56 9.58 4.09 3.76 0.55 634.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.81 0.75 0.76 0.85 0.86 0.87 -94.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 06/02/13 23/11/12 03/08/12 22/05/12 16/02/12 18/11/11 -
Price 0.095 0.09 0.10 0.09 0.11 0.11 0.11 -
P/RPS 3.81 3.75 4.38 3.69 1.46 4.81 4.45 -9.82%
P/EPS 9.62 9.38 11.63 9.39 24.44 26.61 183.33 -85.95%
EY 10.40 10.67 8.60 10.65 4.09 3.76 0.55 608.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.73 0.83 0.68 0.85 0.86 0.87 -94.89%

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