[SYSTECH] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.59%
YoY- -263.54%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,656 4,343 471 195 1,097 1,598 2,654 15.82%
PBT 2,437 770 -981 -3,370 -927 -7,116 -4,453 -
Tax -38 -12 -5 0 0 0 -2 60.08%
NP 2,399 758 -986 -3,370 -927 -7,116 -4,455 -
-
NP to SH 2,399 758 -986 -3,370 -927 -7,116 -4,455 -
-
Tax Rate 1.56% 1.56% - - - - - -
Total Cost 4,257 3,585 1,457 3,565 2,024 8,714 7,109 -7.86%
-
Net Worth 35,218 32,793 -2,804 -1,127 2,502 3,335 12,580 17.88%
Dividend
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 35,218 32,793 -2,804 -1,127 2,502 3,335 12,580 17.88%
NOSH 285,172 254,999 59,677 56,400 62,571 55,600 59,909 28.31%
Ratio Analysis
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 36.04% 17.45% -209.34% -1,728.21% -84.50% -445.31% -167.86% -
ROE 6.81% 2.31% 0.00% 0.00% -37.04% -213.31% -35.41% -
Per Share
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.33 1.70 0.79 0.35 1.75 2.87 4.43 -9.75%
EPS 0.84 0.30 -1.65 -5.98 -1.48 -12.80 -7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1286 -0.047 -0.02 0.04 0.06 0.21 -8.13%
Adjusted Per Share Value based on latest NOSH - 56,400
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.03 0.67 0.07 0.03 0.17 0.25 0.41 15.85%
EPS 0.37 0.12 -0.15 -0.52 -0.14 -1.10 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0509 -0.0044 -0.0018 0.0039 0.0052 0.0195 17.88%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/12 30/12/11 30/12/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.10 0.11 0.06 0.04 0.06 0.28 0.37 -
P/RPS 4.28 6.46 7.60 11.57 3.42 9.74 8.35 -10.12%
P/EPS 11.89 37.01 -3.63 -0.67 -4.05 -2.19 -4.98 -
EY 8.41 2.70 -27.54 -149.38 -24.69 -45.71 -20.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.00 0.00 1.50 4.67 1.76 -11.66%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/02/13 16/02/12 28/02/11 25/11/09 28/11/08 28/11/07 28/12/06 -
Price 0.09 0.11 0.05 0.05 0.07 0.23 0.28 -
P/RPS 3.86 6.46 6.34 14.46 3.99 8.00 6.32 -7.57%
P/EPS 10.70 37.01 -3.03 -0.84 -4.72 -1.80 -3.77 -
EY 9.35 2.70 -33.04 -119.50 -21.16 -55.65 -26.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 0.00 0.00 1.75 3.83 1.33 -9.14%

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