[SYSTECH] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 1.66%
YoY- 1751.52%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,948 6,850 6,822 6,482 6,120 5,857 5,757 -9.61%
PBT 920 2,713 2,757 2,466 2,428 1,164 1,057 -8.84%
Tax -156 4 -25 -22 -24 -32 -16 357.02%
NP 764 2,717 2,732 2,444 2,404 1,132 1,041 -18.65%
-
NP to SH 764 2,717 2,732 2,444 2,404 350 1,041 -18.65%
-
Tax Rate 16.96% -0.15% 0.91% 0.89% 0.99% 2.75% 1.51% -
Total Cost 4,184 4,133 4,090 4,038 3,716 4,725 4,716 -7.67%
-
Net Worth 34,325 3,443,659 35,146 34,272 33,210 10,111 32,398 3.93%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,457 - - - - - - -
Div Payout % 714.29% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 34,325 3,443,659 35,146 34,272 33,210 10,111 32,398 3.93%
NOSH 272,857 275,052 284,583 284,186 250,833 77,777 251,935 5.46%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.44% 39.66% 40.04% 37.70% 39.28% 19.33% 18.09% -
ROE 2.23% 0.08% 7.77% 7.13% 7.24% 3.46% 3.21% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.81 2.49 2.40 2.28 2.44 7.53 2.29 -14.52%
EPS 0.28 0.96 0.96 0.86 0.96 0.45 0.41 -22.46%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 12.52 0.1235 0.1206 0.1324 0.13 0.1286 -1.45%
Adjusted Per Share Value based on latest NOSH - 281,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.77 1.07 1.07 1.01 0.96 0.91 0.90 -9.88%
EPS 0.12 0.42 0.43 0.38 0.38 0.05 0.16 -17.46%
DPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 5.3761 0.0549 0.0535 0.0518 0.0158 0.0506 3.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.085 0.09 0.10 0.09 0.10 0.11 0.11 -
P/RPS 4.69 3.61 4.17 3.95 4.10 1.46 4.81 -1.67%
P/EPS 30.36 9.11 10.42 10.47 10.43 24.44 26.61 9.19%
EY 3.29 10.98 9.60 9.56 9.58 4.09 3.76 -8.52%
DY 23.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.01 0.81 0.75 0.76 0.85 0.86 -14.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 16/08/13 28/05/13 06/02/13 23/11/12 03/08/12 22/05/12 16/02/12 -
Price 0.125 0.095 0.09 0.10 0.09 0.11 0.11 -
P/RPS 6.89 3.81 3.75 4.38 3.69 1.46 4.81 27.09%
P/EPS 44.64 9.62 9.38 11.63 9.39 24.44 26.61 41.22%
EY 2.24 10.40 10.67 8.60 10.65 4.09 3.76 -29.22%
DY 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.01 0.73 0.83 0.68 0.85 0.86 9.84%

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