[SYSTECH] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -127.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,210 2,204 1,185 950 2,459 2,762 2,238 -0.83%
PBT -3,201 14 27 -116 416 204 1,230 -
Tax -2 1 0 -3 24 -18 0 -
NP -3,203 15 27 -119 440 186 1,230 -
-
NP to SH -3,203 15 27 -119 440 186 1,230 -
-
Tax Rate - -7.14% 0.00% - -5.77% 8.82% 0.00% -
Total Cost 5,413 2,189 1,158 1,069 2,019 2,576 1,008 205.71%
-
Net Worth 13,926 9,000 8,639 9,519 5,866 5,951 566 741.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 13,926 9,000 8,639 9,519 5,866 5,951 566 741.01%
NOSH 60,548 50,000 53,999 59,499 36,666 37,200 5,218 410.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -144.93% 0.68% 2.28% -12.53% 17.89% 6.73% 54.96% -
ROE -23.00% 0.17% 0.31% -1.25% 7.50% 3.13% 217.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.65 4.41 2.19 1.60 6.71 7.42 42.89 -80.56%
EPS -5.29 0.03 0.05 -0.20 1.20 0.50 23.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.18 0.16 0.16 0.16 0.16 0.1086 64.69%
Adjusted Per Share Value based on latest NOSH - 59,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.34 0.34 0.18 0.15 0.38 0.43 0.35 -1.90%
EPS -0.50 0.00 0.00 -0.02 0.07 0.03 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.014 0.0134 0.0148 0.0091 0.0092 0.0009 727.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.23 0.34 0.39 0.42 0.50 0.51 0.00 -
P/RPS 6.30 7.71 17.77 26.31 7.46 6.87 0.00 -
P/EPS -4.35 1,133.33 780.00 -210.00 41.67 102.00 0.00 -
EY -23.00 0.09 0.13 -0.48 2.40 0.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.89 2.44 2.63 3.13 3.19 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 30/11/05 30/08/05 31/05/05 28/02/05 24/11/04 25/08/04 -
Price 0.25 0.32 0.35 0.39 0.44 0.50 0.62 -
P/RPS 6.85 7.26 15.95 24.43 6.56 6.73 1.45 180.75%
P/EPS -4.73 1,066.67 700.00 -195.00 36.67 100.00 2.63 -
EY -21.16 0.09 0.14 -0.51 2.73 1.00 38.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.78 2.19 2.44 2.75 3.13 5.71 -66.74%

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