[SYSTECH] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 104.63%
YoY- 112.34%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 CAGR
Revenue 9,564 5,752 6,482 5,444 512 0 168 90.82%
PBT 4,044 1,560 2,466 146 -1,062 -1,130 -1,320 -
Tax -356 -226 -22 -14 -6 -2 0 -
NP 3,688 1,334 2,444 132 -1,069 -1,132 -1,320 -
-
NP to SH 3,688 1,334 2,444 132 -1,069 -1,132 -1,320 -
-
Tax Rate 8.80% 14.49% 0.89% 9.59% - - - -
Total Cost 5,876 4,418 4,038 5,312 1,581 1,132 1,488 24.55%
-
Net Worth 36,721 3,468,400 34,272 27,676 -2,653 -1,257 2,999 49.25%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 CAGR
Div - 3,176 - - - - - -
Div Payout % - 238.10% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 CAGR
Net Worth 36,721 3,468,400 34,272 27,676 -2,653 -1,257 2,999 49.25%
NOSH 317,931 317,619 284,186 220,000 60,300 62,888 59,999 30.55%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 CAGR
NP Margin 38.56% 23.19% 37.70% 2.42% -208.85% 0.00% -785.71% -
ROE 10.04% 0.04% 7.13% 0.48% 0.00% 0.00% -44.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 CAGR
RPS 3.01 1.81 2.28 2.47 0.85 0.00 0.28 46.18%
EPS 1.16 0.42 0.86 0.06 -1.77 -1.80 -2.20 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1155 10.92 0.1206 0.1258 -0.044 -0.02 0.05 14.32%
Adjusted Per Share Value based on latest NOSH - 250,967
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 CAGR
RPS 1.49 0.90 1.01 0.85 0.08 0.00 0.03 86.70%
EPS 0.58 0.21 0.38 0.02 -0.17 -0.18 -0.21 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 5.4147 0.0535 0.0432 -0.0041 -0.002 0.0047 49.15%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/06/09 30/06/08 -
Price 0.17 0.095 0.09 0.11 0.19 0.06 0.28 -
P/RPS 5.65 5.25 3.95 4.45 0.00 0.00 100.00 -36.83%
P/EPS 14.66 22.62 10.47 183.33 0.00 -3.33 -12.73 -
EY 6.82 4.42 9.56 0.55 0.00 -30.00 -7.86 -
DY 0.00 10.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.01 0.75 0.87 0.00 0.00 5.60 -19.25%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/06/09 30/06/08 CAGR
Date 20/11/14 14/11/13 23/11/12 18/11/11 26/11/10 27/08/09 28/08/08 -
Price 0.295 0.11 0.10 0.11 0.33 0.05 0.15 -
P/RPS 9.81 6.07 4.38 4.45 0.00 0.00 53.57 -23.76%
P/EPS 25.43 26.19 11.63 183.33 0.00 -2.78 -6.82 -
EY 3.93 3.82 8.60 0.55 0.00 -36.00 -14.67 -
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 0.01 0.83 0.87 0.00 0.00 3.00 -2.56%

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