[SYSTECH] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 33.25%
YoY- -42.45%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 5,752 6,482 5,444 512 0 168 980 32.68%
PBT 1,560 2,466 146 -1,062 -1,130 -1,320 -144 -
Tax -226 -22 -14 -6 -2 0 0 -
NP 1,334 2,444 132 -1,069 -1,132 -1,320 -144 -
-
NP to SH 1,334 2,444 132 -1,069 -1,132 -1,320 -144 -
-
Tax Rate 14.49% 0.89% 9.59% - - - - -
Total Cost 4,418 4,038 5,312 1,581 1,132 1,488 1,124 24.45%
-
Net Worth 3,468,400 34,272 27,676 -2,653 -1,257 2,999 5,039 184.11%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,176 - - - - - - -
Div Payout % 238.10% - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,468,400 34,272 27,676 -2,653 -1,257 2,999 5,039 184.11%
NOSH 317,619 284,186 220,000 60,300 62,888 59,999 71,999 26.76%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 23.19% 37.70% 2.42% -208.85% 0.00% -785.71% -14.69% -
ROE 0.04% 7.13% 0.48% 0.00% 0.00% -44.00% -2.86% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1.81 2.28 2.47 0.85 0.00 0.28 1.36 4.67%
EPS 0.42 0.86 0.06 -1.77 -1.80 -2.20 -0.20 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.92 0.1206 0.1258 -0.044 -0.02 0.05 0.07 124.11%
Adjusted Per Share Value based on latest NOSH - 58,285
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.90 1.01 0.85 0.08 0.00 0.03 0.15 33.15%
EPS 0.21 0.38 0.02 -0.17 -0.18 -0.21 -0.02 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4147 0.0535 0.0432 -0.0041 -0.002 0.0047 0.0079 183.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/06/09 30/06/08 29/06/07 -
Price 0.095 0.09 0.11 0.19 0.06 0.28 0.31 -
P/RPS 5.25 3.95 4.45 0.00 0.00 100.00 22.78 -20.90%
P/EPS 22.62 10.47 183.33 0.00 -3.33 -12.73 -155.00 -
EY 4.42 9.56 0.55 0.00 -30.00 -7.86 -0.65 -
DY 10.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.75 0.87 0.00 0.00 5.60 4.43 -62.23%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 30/06/07 CAGR
Date 14/11/13 23/11/12 18/11/11 26/11/10 27/08/09 28/08/08 27/08/07 -
Price 0.11 0.10 0.11 0.33 0.05 0.15 0.29 -
P/RPS 6.07 4.38 4.45 0.00 0.00 53.57 21.31 -18.18%
P/EPS 26.19 11.63 183.33 0.00 -2.78 -6.82 -145.00 -
EY 3.82 8.60 0.55 0.00 -36.00 -14.67 -0.69 -
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.83 0.87 0.00 0.00 3.00 4.14 -61.82%

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