[SYSTECH] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 74.61%
YoY- -45.42%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,672 6,769 6,112 5,752 4,948 6,850 6,822 17.39%
PBT 3,624 2,064 1,786 1,560 920 2,713 2,757 20.05%
Tax -404 -287 -284 -226 -156 4 -25 542.45%
NP 3,220 1,777 1,502 1,334 764 2,717 2,732 11.61%
-
NP to SH 3,220 1,777 1,502 1,334 764 2,717 2,732 11.61%
-
Tax Rate 11.15% 13.91% 15.90% 14.49% 16.96% -0.15% 0.91% -
Total Cost 5,452 4,992 4,609 4,418 4,184 4,133 4,090 21.18%
-
Net Worth 37,094 3,576,212 3,465,523 3,468,400 34,325 3,443,659 35,146 3.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 951 2,087 3,176 5,457 - - -
Div Payout % - 53.57% 138.89% 238.10% 714.29% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 37,094 3,576,212 3,465,523 3,468,400 34,325 3,443,659 35,146 3.67%
NOSH 322,000 317,321 313,055 317,619 272,857 275,052 284,583 8.60%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 37.13% 26.25% 24.59% 23.19% 15.44% 39.66% 40.04% -
ROE 8.68% 0.05% 0.04% 0.04% 2.23% 0.08% 7.77% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.69 2.13 1.95 1.81 1.81 2.49 2.40 7.92%
EPS 1.00 0.56 0.48 0.42 0.28 0.96 0.96 2.76%
DPS 0.00 0.30 0.67 1.00 2.00 0.00 0.00 -
NAPS 0.1152 11.27 11.07 10.92 0.1258 12.52 0.1235 -4.54%
Adjusted Per Share Value based on latest NOSH - 317,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.35 1.05 0.95 0.89 0.77 1.06 1.06 17.54%
EPS 0.50 0.28 0.23 0.21 0.12 0.42 0.42 12.36%
DPS 0.00 0.15 0.32 0.49 0.85 0.00 0.00 -
NAPS 0.0576 5.5489 5.3772 5.3817 0.0533 5.3433 0.0545 3.76%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.10 0.105 0.095 0.085 0.09 0.10 -
P/RPS 4.46 4.69 5.38 5.25 4.69 3.61 4.17 4.59%
P/EPS 12.00 17.86 21.87 22.62 30.36 9.11 10.42 9.89%
EY 8.33 5.60 4.57 4.42 3.29 10.98 9.60 -9.04%
DY 0.00 3.00 6.35 10.53 23.53 0.00 0.00 -
P/NAPS 1.04 0.01 0.01 0.01 0.68 0.01 0.81 18.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/09/14 22/05/14 20/02/14 14/11/13 16/08/13 28/05/13 06/02/13 -
Price 0.17 0.10 0.105 0.11 0.125 0.095 0.09 -
P/RPS 6.31 4.69 5.38 6.07 6.89 3.81 3.75 41.60%
P/EPS 17.00 17.86 21.87 26.19 44.64 9.62 9.38 48.81%
EY 5.88 5.60 4.57 3.82 2.24 10.40 10.67 -32.85%
DY 0.00 3.00 6.35 9.09 16.00 0.00 0.00 -
P/NAPS 1.48 0.01 0.01 0.01 0.99 0.01 0.73 60.39%

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