[SYSTECH] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
15-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 81.2%
YoY- 321.47%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,382 10,417 9,564 8,672 6,769 6,112 5,752 48.29%
PBT 3,298 4,277 4,044 3,624 2,064 1,786 1,560 64.79%
Tax -155 -396 -356 -404 -287 -284 -226 -22.24%
NP 3,143 3,881 3,688 3,220 1,777 1,502 1,334 77.15%
-
NP to SH 3,095 3,886 3,688 3,220 1,777 1,502 1,334 75.34%
-
Tax Rate 4.70% 9.26% 8.80% 11.15% 13.91% 15.90% 14.49% -
Total Cost 7,239 6,536 5,876 5,452 4,992 4,609 4,418 39.02%
-
Net Worth 3,838,858 37,926 36,721 37,094 3,576,212 3,465,523 3,468,400 7.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 1,913 - - - 951 2,087 3,176 -28.70%
Div Payout % 61.81% - - - 53.57% 138.89% 238.10% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,838,858 37,926 36,721 37,094 3,576,212 3,465,523 3,468,400 7.00%
NOSH 318,842 316,847 317,931 322,000 317,321 313,055 317,619 0.25%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 30.27% 37.26% 38.56% 37.13% 26.25% 24.59% 23.19% -
ROE 0.08% 10.25% 10.04% 8.68% 0.05% 0.04% 0.04% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.26 3.29 3.01 2.69 2.13 1.95 1.81 48.08%
EPS 0.98 1.23 1.16 1.00 0.56 0.48 0.42 76.01%
DPS 0.60 0.00 0.00 0.00 0.30 0.67 1.00 -28.88%
NAPS 12.04 0.1197 0.1155 0.1152 11.27 11.07 10.92 6.73%
Adjusted Per Share Value based on latest NOSH - 322,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.62 1.63 1.49 1.35 1.06 0.95 0.90 48.02%
EPS 0.48 0.61 0.58 0.50 0.28 0.23 0.21 73.60%
DPS 0.30 0.00 0.00 0.00 0.15 0.33 0.50 -28.88%
NAPS 5.993 0.0592 0.0573 0.0579 5.583 5.4102 5.4147 7.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.325 0.23 0.17 0.12 0.10 0.105 0.095 -
P/RPS 9.98 7.00 5.65 4.46 4.69 5.38 5.25 53.51%
P/EPS 33.48 18.75 14.66 12.00 17.86 21.87 22.62 29.90%
EY 2.99 5.33 6.82 8.33 5.60 4.57 4.42 -22.95%
DY 1.85 0.00 0.00 0.00 3.00 6.35 10.53 -68.66%
P/NAPS 0.03 1.92 1.47 1.04 0.01 0.01 0.01 108.14%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 05/02/15 20/11/14 15/09/14 22/05/14 20/02/14 14/11/13 -
Price 0.355 0.38 0.295 0.17 0.10 0.105 0.11 -
P/RPS 10.90 11.56 9.81 6.31 4.69 5.38 6.07 47.79%
P/EPS 36.57 30.98 25.43 17.00 17.86 21.87 26.19 24.95%
EY 2.73 3.23 3.93 5.88 5.60 4.57 3.82 -20.08%
DY 1.69 0.00 0.00 0.00 3.00 6.35 9.09 -67.45%
P/NAPS 0.03 3.17 2.55 1.48 0.01 0.01 0.01 108.14%

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