[SYSTECH] YoY Annualized Quarter 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- -0.55%
YoY- 676.29%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Revenue 11,340 10,382 6,769 6,850 5,857 104 309 77.93%
PBT 1,386 3,298 2,064 2,713 1,164 -88 -928 -
Tax -116 -155 -287 4 -32 0 0 -
NP 1,270 3,143 1,777 2,717 1,132 -88 -928 -
-
NP to SH 1,235 3,095 1,777 2,717 350 -88 -928 -
-
Tax Rate 8.37% 4.70% 13.91% -0.15% 2.75% - - -
Total Cost 10,070 7,239 4,992 4,133 4,725 192 1,237 39.84%
-
Net Worth 3,746,166 3,838,858 3,576,212 3,443,659 10,111 -2,584 -1,875 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Div 633 1,913 951 - - - - -
Div Payout % 51.28% 61.81% 53.57% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Net Worth 3,746,166 3,838,858 3,576,212 3,443,659 10,111 -2,584 -1,875 -
NOSH 316,666 318,842 317,321 275,052 77,777 55,000 60,499 30.31%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
NP Margin 11.20% 30.27% 26.25% 39.66% 19.33% -84.62% -300.32% -
ROE 0.03% 0.08% 0.05% 0.08% 3.46% 0.00% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
RPS 3.58 3.26 2.13 2.49 7.53 0.19 0.51 36.57%
EPS 0.39 0.98 0.56 0.96 0.45 -0.16 -1.53 -
DPS 0.20 0.60 0.30 0.00 0.00 0.00 0.00 -
NAPS 11.83 12.04 11.27 12.52 0.13 -0.047 -0.031 -
Adjusted Per Share Value based on latest NOSH - 281,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
RPS 1.76 1.61 1.05 1.06 0.91 0.02 0.05 76.75%
EPS 0.19 0.48 0.28 0.42 0.05 -0.01 -0.14 -
DPS 0.10 0.30 0.15 0.00 0.00 0.00 0.00 -
NAPS 5.8126 5.9565 5.5489 5.3433 0.0157 -0.004 -0.0029 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/12/09 -
Price 0.17 0.325 0.10 0.09 0.11 0.05 0.04 -
P/RPS 4.75 9.98 4.69 3.61 1.46 0.00 7.83 -7.68%
P/EPS 43.59 33.48 17.86 9.11 24.44 0.00 -2.61 -
EY 2.29 2.99 5.60 10.98 4.09 0.00 -38.35 -
DY 1.18 1.85 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 0.01 0.01 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/12/09 CAGR
Date 25/05/16 21/05/15 22/05/14 28/05/13 22/05/12 25/05/11 23/02/10 -
Price 0.155 0.355 0.10 0.095 0.11 0.11 0.08 -
P/RPS 4.33 10.90 4.69 3.81 1.46 0.00 15.66 -18.58%
P/EPS 39.74 36.57 17.86 9.62 24.44 0.00 -5.22 -
EY 2.52 2.73 5.60 10.40 4.09 0.00 -19.17 -
DY 1.29 1.69 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.03 0.01 0.01 0.85 0.00 0.00 -

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