[SYSTECH] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -23.62%
YoY- 80.48%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,850 5,857 104 309 677 1,522 827 40.23%
PBT 2,713 1,164 -88 -928 -4,754 -440 -9,433 -
Tax 4 -32 0 0 -1 -4 7 -8.56%
NP 2,717 1,132 -88 -928 -4,755 -444 -9,426 -
-
NP to SH 2,717 350 -88 -928 -4,755 -444 -9,426 -
-
Tax Rate -0.15% 2.75% - - - - - -
Total Cost 4,133 4,725 192 1,237 5,432 1,966 10,253 -13.52%
-
Net Worth 3,443,659 10,111 -2,584 -1,875 -600 3,579 4,220 192.22%
Dividend
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,443,659 10,111 -2,584 -1,875 -600 3,579 4,220 192.22%
NOSH 275,052 77,777 55,000 60,499 60,092 59,666 60,293 27.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 39.66% 19.33% -84.62% -300.32% -702.36% -29.17% -1,139.78% -
ROE 0.08% 3.46% 0.00% 0.00% 0.00% -12.40% -223.34% -
Per Share
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.49 7.53 0.19 0.51 1.13 2.55 1.37 10.02%
EPS 0.96 0.45 -0.16 -1.53 -7.90 -0.70 -15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 12.52 0.13 -0.047 -0.031 -0.01 0.06 0.07 129.23%
Adjusted Per Share Value based on latest NOSH - 54,333
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.07 0.91 0.02 0.05 0.11 0.24 0.13 40.09%
EPS 0.42 0.05 -0.01 -0.14 -0.74 -0.07 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3761 0.0158 -0.004 -0.0029 -0.0009 0.0056 0.0066 192.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/03/13 30/03/12 31/03/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.11 0.05 0.04 0.08 0.26 0.31 -
P/RPS 3.61 1.46 0.00 7.83 7.10 10.19 22.60 -25.42%
P/EPS 9.11 24.44 0.00 -2.61 -1.01 -34.94 -1.98 -
EY 10.98 4.09 0.00 -38.35 -98.91 -2.86 -50.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.85 0.00 0.00 0.00 4.33 4.43 -62.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/05/13 22/05/12 25/05/11 23/02/10 06/03/09 29/02/08 28/02/07 -
Price 0.095 0.11 0.11 0.08 0.02 0.19 0.31 -
P/RPS 3.81 1.46 0.00 15.66 1.78 7.45 22.60 -24.78%
P/EPS 9.62 24.44 0.00 -5.22 -0.25 -25.53 -1.98 -
EY 10.40 4.09 0.00 -19.17 -395.64 -3.92 -50.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.85 0.00 0.00 0.00 3.17 4.43 -62.26%

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