[SYSTECH] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 49.08%
YoY- 283.44%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 6,656 6,375 6,414 5,856 4,343 2,834 1,194 212.76%
PBT 2,437 2,322 2,479 1,162 770 -134 -921 -
Tax -38 -36 -35 -32 -12 -7 1 -
NP 2,399 2,286 2,444 1,130 758 -141 -920 -
-
NP to SH 2,399 2,286 2,444 1,130 758 -141 -920 -
-
Tax Rate 1.56% 1.55% 1.41% 2.75% 1.56% - - -
Total Cost 4,257 4,089 3,970 4,726 3,585 2,975 2,114 59.12%
-
Net Worth 35,218 33,987 33,210 32,499 32,793 31,571 31,226 8.31%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 35,218 33,987 33,210 32,499 32,793 31,571 31,226 8.31%
NOSH 285,172 281,818 250,833 249,999 254,999 250,967 254,285 7.90%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 36.04% 35.86% 38.10% 19.30% 17.45% -4.98% -77.05% -
ROE 6.81% 6.73% 7.36% 3.48% 2.31% -0.45% -2.95% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.33 2.26 2.56 2.34 1.70 1.13 0.47 189.33%
EPS 0.84 0.81 0.97 0.45 0.30 -0.06 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1206 0.1324 0.13 0.1286 0.1258 0.1228 0.37%
Adjusted Per Share Value based on latest NOSH - 249,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.04 1.00 1.00 0.91 0.68 0.44 0.19 208.99%
EPS 0.37 0.36 0.38 0.18 0.12 -0.02 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.0531 0.0518 0.0507 0.0512 0.0493 0.0487 8.40%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.09 0.10 0.11 0.11 0.11 0.24 -
P/RPS 4.28 3.98 3.91 4.70 6.46 9.74 51.11 -80.71%
P/EPS 11.89 11.10 10.26 24.34 37.01 -195.79 -66.34 -
EY 8.41 9.01 9.74 4.11 2.70 -0.51 -1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.76 0.85 0.86 0.87 1.95 -44.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 06/02/13 23/11/12 03/08/12 22/05/12 16/02/12 18/11/11 22/08/11 -
Price 0.09 0.10 0.09 0.11 0.11 0.11 0.27 -
P/RPS 3.86 4.42 3.52 4.70 6.46 9.74 57.50 -83.34%
P/EPS 10.70 12.33 9.24 24.34 37.01 -195.79 -74.63 -
EY 9.35 8.11 10.83 4.11 2.70 -0.51 -1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.68 0.85 0.86 0.87 2.20 -51.91%

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