[SYSTECH] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 688.89%
YoY- 205.5%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 CAGR
Revenue 10,417 6,112 6,822 5,757 470 256 898 47.97%
PBT 4,277 1,786 2,757 1,057 -982 -749 -1,464 -
Tax -396 -284 -25 -16 -5 -1 0 -
NP 3,881 1,502 2,732 1,041 -987 -750 -1,464 -
-
NP to SH 3,886 1,502 2,732 1,041 -987 -750 -1,464 -
-
Tax Rate 9.26% 15.90% 0.91% 1.51% - - - -
Total Cost 6,536 4,609 4,090 4,716 1,457 1,006 2,362 17.67%
-
Net Worth 37,926 3,465,523 35,146 32,398 -2,845 -1,251 2,440 55.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 CAGR
Div - 2,087 - - - - - -
Div Payout % - 138.89% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 CAGR
Net Worth 37,926 3,465,523 35,146 32,398 -2,845 -1,251 2,440 55.06%
NOSH 316,847 313,055 284,583 251,935 60,552 62,555 61,000 30.13%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 CAGR
NP Margin 37.26% 24.59% 40.04% 18.09% -210.00% -293.23% -162.91% -
ROE 10.25% 0.04% 7.77% 3.21% 0.00% 0.00% -60.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 CAGR
RPS 3.29 1.95 2.40 2.29 0.78 0.41 1.47 13.74%
EPS 1.23 0.48 0.96 0.41 -1.63 -1.20 -2.40 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 11.07 0.1235 0.1286 -0.047 -0.02 0.04 19.15%
Adjusted Per Share Value based on latest NOSH - 254,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 CAGR
RPS 1.63 0.95 1.07 0.90 0.07 0.04 0.14 48.06%
EPS 0.61 0.23 0.43 0.16 -0.15 -0.12 -0.23 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 5.4102 0.0549 0.0506 -0.0044 -0.002 0.0038 55.11%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 -
Price 0.23 0.105 0.10 0.11 0.06 0.04 0.06 -
P/RPS 7.00 5.38 4.17 4.81 0.00 9.77 4.07 9.05%
P/EPS 18.75 21.87 10.42 26.61 0.00 -3.33 -2.50 -
EY 5.33 4.57 9.60 3.76 0.00 -30.00 -40.00 -
DY 0.00 6.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.01 0.81 0.86 0.00 0.00 1.50 4.02%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 CAGR
Date 05/02/15 20/02/14 06/02/13 16/02/12 28/02/11 25/11/09 28/11/08 -
Price 0.38 0.105 0.09 0.11 0.05 0.05 0.07 -
P/RPS 11.56 5.38 3.75 4.81 0.00 12.22 4.75 15.28%
P/EPS 30.98 21.87 9.38 26.61 0.00 -4.17 -2.92 -
EY 3.23 4.57 10.67 3.76 0.00 -24.00 -34.29 -
DY 0.00 6.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 0.01 0.73 0.86 0.00 0.00 1.75 9.96%

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