[SYSTECH] QoQ TTM Result on 30-Jun-2010 [#1]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -15.13%
YoY- 74.84%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 397 471 503 585 410 310 195 60.70%
PBT -619 -981 -959 -951 -825 -725 -3,370 -67.72%
Tax 3 -5 -5 -8 -8 0 0 -
NP -616 -986 -964 -959 -833 -725 -3,370 -67.82%
-
NP to SH -616 -986 -964 -959 -833 -725 -3,370 -67.82%
-
Tax Rate - - - - - - - -
Total Cost 1,013 1,457 1,467 1,544 1,243 1,035 3,565 -56.81%
-
Net Worth -2,584 -2,804 -2,564 -2,564 -2,482 -1,629 -1,127 73.96%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth -2,584 -2,804 -2,564 -2,564 -2,482 -1,629 -1,127 73.96%
NOSH 55,000 59,677 58,285 58,285 65,333 54,333 56,400 -1.66%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -155.16% -209.34% -191.65% -163.93% -203.17% -233.87% -1,728.21% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.72 0.79 0.86 1.00 0.63 0.57 0.35 61.82%
EPS -1.12 -1.65 -1.65 -1.65 -1.28 -1.33 -5.98 -67.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.047 -0.047 -0.044 -0.044 -0.038 -0.03 -0.02 76.84%
Adjusted Per Share Value based on latest NOSH - 58,285
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.06 0.07 0.08 0.09 0.06 0.05 0.03 58.80%
EPS -0.10 -0.15 -0.15 -0.15 -0.13 -0.11 -0.53 -67.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.004 -0.0044 -0.004 -0.004 -0.0039 -0.0025 -0.0018 70.37%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.05 0.06 0.19 0.06 0.05 0.04 0.04 -
P/RPS 6.93 7.60 22.02 5.98 7.97 7.01 11.57 -28.96%
P/EPS -4.46 -3.63 -11.49 -3.65 -3.92 -3.00 -0.67 254.27%
EY -22.40 -27.54 -8.70 -27.42 -25.50 -33.36 -149.38 -71.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 26/11/10 26/08/10 31/05/10 23/02/10 25/11/09 -
Price 0.11 0.05 0.33 0.05 0.06 0.08 0.05 -
P/RPS 15.24 6.34 38.24 4.98 9.56 14.02 14.46 3.56%
P/EPS -9.82 -3.03 -19.95 -3.04 -4.71 -6.00 -0.84 415.86%
EY -10.18 -33.04 -5.01 -32.91 -21.25 -16.68 -119.50 -80.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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