[SYSTECH] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 129.07%
YoY- 176.46%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 8,637 7,547 5,121 4,782 2,876 3,241 2,722 21.20%
PBT 656 1,564 628 2,022 780 1,233 73 44.14%
Tax -42 -208 -53 -178 -113 -11 -7 34.76%
NP 614 1,356 575 1,844 667 1,222 66 44.97%
-
NP to SH 647 1,669 750 1,844 667 1,222 66 46.24%
-
Tax Rate 6.40% 13.30% 8.44% 8.80% 14.49% 0.89% 9.59% -
Total Cost 8,023 6,191 4,546 2,938 2,209 2,019 2,656 20.21%
-
Net Worth 5,201,709 38,040 36,312 36,721 3,468,400 34,272 27,676 139.14%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 1,588 - - -
Div Payout % - - - - 238.10% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 5,201,709 38,040 36,312 36,721 3,468,400 34,272 27,676 139.14%
NOSH 347,707 314,905 312,500 317,931 317,619 284,186 220,000 7.91%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.11% 17.97% 11.23% 38.56% 23.19% 37.70% 2.42% -
ROE 0.01% 4.39% 2.07% 5.02% 0.02% 3.57% 0.24% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.48 2.40 1.64 1.50 0.91 1.14 1.24 12.23%
EPS 0.20 0.53 0.24 0.58 0.21 0.43 0.03 37.14%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 14.96 0.1208 0.1162 0.1155 10.92 0.1206 0.1258 121.59%
Adjusted Per Share Value based on latest NOSH - 315,151
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.35 1.18 0.80 0.75 0.45 0.51 0.42 21.46%
EPS 0.10 0.26 0.12 0.29 0.10 0.19 0.01 46.72%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
NAPS 8.1206 0.0594 0.0567 0.0573 5.4147 0.0535 0.0432 139.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.395 0.16 0.23 0.17 0.095 0.09 0.11 -
P/RPS 15.90 6.68 14.04 11.30 10.49 7.89 8.89 10.16%
P/EPS 212.28 30.19 95.83 29.31 45.24 20.93 366.67 -8.69%
EY 0.47 3.31 1.04 3.41 2.21 4.78 0.27 9.66%
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.03 1.32 1.98 1.47 0.01 0.75 0.87 -42.91%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 17/11/16 19/11/15 20/11/14 14/11/13 23/11/12 18/11/11 -
Price 0.34 0.21 0.245 0.295 0.11 0.10 0.11 -
P/RPS 13.69 8.76 14.95 19.61 12.15 8.77 8.89 7.45%
P/EPS 182.72 39.62 102.08 50.86 52.38 23.26 366.67 -10.95%
EY 0.55 2.52 0.98 1.97 1.91 4.30 0.27 12.57%
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.02 1.74 2.11 2.55 0.01 0.83 0.87 -46.64%

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