[SYSTECH] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 12.64%
YoY- -45.0%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,564 8,672 6,769 6,112 5,752 4,948 6,850 24.89%
PBT 4,044 3,624 2,064 1,786 1,560 920 2,713 30.45%
Tax -356 -404 -287 -284 -226 -156 4 -
NP 3,688 3,220 1,777 1,502 1,334 764 2,717 22.57%
-
NP to SH 3,688 3,220 1,777 1,502 1,334 764 2,717 22.57%
-
Tax Rate 8.80% 11.15% 13.91% 15.90% 14.49% 16.96% -0.15% -
Total Cost 5,876 5,452 4,992 4,609 4,418 4,184 4,133 26.41%
-
Net Worth 36,721 37,094 3,576,212 3,465,523 3,468,400 34,325 3,443,659 -95.14%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 951 2,087 3,176 5,457 - -
Div Payout % - - 53.57% 138.89% 238.10% 714.29% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 36,721 37,094 3,576,212 3,465,523 3,468,400 34,325 3,443,659 -95.14%
NOSH 317,931 322,000 317,321 313,055 317,619 272,857 275,052 10.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 38.56% 37.13% 26.25% 24.59% 23.19% 15.44% 39.66% -
ROE 10.04% 8.68% 0.05% 0.04% 0.04% 2.23% 0.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.01 2.69 2.13 1.95 1.81 1.81 2.49 13.46%
EPS 1.16 1.00 0.56 0.48 0.42 0.28 0.96 13.43%
DPS 0.00 0.00 0.30 0.67 1.00 2.00 0.00 -
NAPS 0.1155 0.1152 11.27 11.07 10.92 0.1258 12.52 -95.58%
Adjusted Per Share Value based on latest NOSH - 328,571
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.49 1.35 1.06 0.95 0.90 0.77 1.07 24.67%
EPS 0.58 0.50 0.28 0.23 0.21 0.12 0.42 23.98%
DPS 0.00 0.00 0.15 0.33 0.50 0.85 0.00 -
NAPS 0.0573 0.0579 5.583 5.4102 5.4147 0.0536 5.3761 -95.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.17 0.12 0.10 0.105 0.095 0.085 0.09 -
P/RPS 5.65 4.46 4.69 5.38 5.25 4.69 3.61 34.76%
P/EPS 14.66 12.00 17.86 21.87 22.62 30.36 9.11 37.28%
EY 6.82 8.33 5.60 4.57 4.42 3.29 10.98 -27.18%
DY 0.00 0.00 3.00 6.35 10.53 23.53 0.00 -
P/NAPS 1.47 1.04 0.01 0.01 0.01 0.68 0.01 2676.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 15/09/14 22/05/14 20/02/14 14/11/13 16/08/13 28/05/13 -
Price 0.295 0.17 0.10 0.105 0.11 0.125 0.095 -
P/RPS 9.81 6.31 4.69 5.38 6.07 6.89 3.81 87.74%
P/EPS 25.43 17.00 17.86 21.87 26.19 44.64 9.62 91.06%
EY 3.93 5.88 5.60 4.57 3.82 2.24 10.40 -47.70%
DY 0.00 0.00 3.00 6.35 9.09 16.00 0.00 -
P/NAPS 2.55 1.48 0.01 0.01 0.01 0.99 0.01 3907.70%

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