[SYSTECH] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 13.17%
YoY- 140.27%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,317 6,485 6,557 6,850 6,656 6,375 6,414 -1.00%
PBT 1,985 2,259 2,334 2,711 2,437 2,322 2,479 -13.73%
Tax -190 -97 -29 4 -38 -36 -35 207.93%
NP 1,795 2,162 2,305 2,715 2,399 2,286 2,444 -18.55%
-
NP to SH 1,795 2,162 2,305 2,715 2,399 2,286 2,444 -18.55%
-
Tax Rate 9.57% 4.29% 1.24% -0.15% 1.56% 1.55% 1.41% -
Total Cost 4,522 4,323 4,252 4,135 4,257 4,089 3,970 9.04%
-
Net Worth 3,614,285 3,472,559 34,325 3,530,640 35,218 33,987 33,210 2160.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,614,285 3,472,559 34,325 3,530,640 35,218 33,987 33,210 2160.09%
NOSH 328,571 317,999 272,857 281,999 285,172 281,818 250,833 19.66%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.42% 33.34% 35.15% 39.64% 36.04% 35.86% 38.10% -
ROE 0.05% 0.06% 6.72% 0.08% 6.81% 6.73% 7.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.92 2.04 2.40 2.43 2.33 2.26 2.56 -17.40%
EPS 0.55 0.68 0.84 0.96 0.84 0.81 0.97 -31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 11.00 10.92 0.1258 12.52 0.1235 0.1206 0.1324 1788.74%
Adjusted Per Share Value based on latest NOSH - 281,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.99 1.01 1.02 1.07 1.04 1.00 1.00 -0.66%
EPS 0.28 0.34 0.36 0.42 0.37 0.36 0.38 -18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6424 5.4212 0.0536 5.5118 0.055 0.0531 0.0518 2161.40%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.105 0.095 0.085 0.09 0.10 0.09 0.10 -
P/RPS 5.46 4.66 3.54 3.71 4.28 3.98 3.91 24.85%
P/EPS 19.22 13.97 10.06 9.35 11.89 11.10 10.26 51.78%
EY 5.20 7.16 9.94 10.70 8.41 9.01 9.74 -34.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.68 0.01 0.81 0.75 0.76 -94.38%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 14/11/13 16/08/13 28/05/13 06/02/13 23/11/12 03/08/12 -
Price 0.105 0.11 0.125 0.095 0.09 0.10 0.09 -
P/RPS 5.46 5.39 5.20 3.91 3.86 4.42 3.52 33.89%
P/EPS 19.22 16.18 14.80 9.87 10.70 12.33 9.24 62.73%
EY 5.20 6.18 6.76 10.13 9.35 8.11 10.83 -38.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.99 0.01 0.73 0.83 0.68 -93.95%

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