[SYSTECH] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
05-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 58.08%
YoY- 158.65%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 15,368 11,159 8,282 7,813 4,584 5,117 4,318 23.53%
PBT 1,201 2,490 1,161 3,208 1,340 2,068 793 7.15%
Tax -133 -342 -68 -297 -213 -19 -12 49.26%
NP 1,068 2,148 1,093 2,911 1,127 2,049 781 5.34%
-
NP to SH 1,120 2,326 1,084 2,915 1,127 2,049 781 6.18%
-
Tax Rate 11.07% 13.73% 5.86% 9.26% 15.90% 0.92% 1.51% -
Total Cost 14,300 9,011 7,189 4,902 3,457 3,068 3,537 26.18%
-
Net Worth 5,208,662 39,000 37,557 37,926 3,465,524 35,146 32,398 133.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 1,565 - - -
Div Payout % - - - - 138.89% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,208,662 39,000 37,557 37,926 3,465,524 35,146 32,398 133.00%
NOSH 347,707 317,338 318,823 316,847 313,055 284,583 251,935 5.51%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.95% 19.25% 13.20% 37.26% 24.59% 40.04% 18.09% -
ROE 0.02% 5.96% 2.89% 7.69% 0.03% 5.83% 2.41% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.42 3.52 2.60 2.47 1.46 1.80 1.71 17.13%
EPS 0.34 0.73 0.34 0.92 0.36 0.72 0.31 1.55%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 14.98 0.1229 0.1178 0.1197 11.07 0.1235 0.1286 120.83%
Adjusted Per Share Value based on latest NOSH - 314,705
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 2.40 1.74 1.29 1.22 0.72 0.80 0.67 23.67%
EPS 0.17 0.36 0.17 0.46 0.18 0.32 0.12 5.97%
DPS 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 8.1315 0.0609 0.0586 0.0592 5.4102 0.0549 0.0506 132.98%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.325 0.22 0.21 0.23 0.105 0.10 0.11 -
P/RPS 7.35 6.26 8.08 9.33 7.17 5.56 6.42 2.27%
P/EPS 100.90 30.01 61.76 25.00 29.17 13.89 35.48 19.00%
EY 0.99 3.33 1.62 4.00 3.43 7.20 2.82 -15.99%
DY 0.00 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.02 1.79 1.78 1.92 0.01 0.81 0.86 -46.54%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 08/02/18 08/02/17 23/02/16 05/02/15 20/02/14 06/02/13 16/02/12 -
Price 0.30 0.25 0.185 0.38 0.105 0.09 0.11 -
P/RPS 6.79 7.11 7.12 15.41 7.17 5.01 6.42 0.93%
P/EPS 93.14 34.11 54.41 41.30 29.17 12.50 35.48 17.43%
EY 1.07 2.93 1.84 2.42 3.43 8.00 2.82 -14.90%
DY 0.00 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.02 2.03 1.57 3.17 0.01 0.73 0.86 -46.54%

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