[SYSTECH] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -32.02%
YoY- -74.36%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 4,642 5,736 6,549 6,798 7,356 8,409 7,459 -27.17%
PBT -3,780 -3,471 -3,276 341 531 1,734 1,850 -
Tax -1 -1 -4 22 3 3 6 -
NP -3,781 -3,472 -3,280 363 534 1,737 1,856 -
-
NP to SH -3,781 -3,472 -3,280 363 534 1,737 1,856 -
-
Tax Rate - - - -6.45% -0.56% -0.17% -0.32% -
Total Cost 8,423 9,208 9,829 6,435 6,822 6,672 5,603 31.32%
-
Net Worth 12,407 13,683 13,926 9,000 8,639 9,519 9,533 19.26%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 12,407 13,683 13,926 9,000 8,639 9,519 9,533 19.26%
NOSH 56,400 62,200 60,548 50,000 53,999 59,499 36,666 33.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -81.45% -60.53% -50.08% 5.34% 7.26% 20.66% 24.88% -
ROE -30.47% -25.37% -23.55% 4.03% 6.18% 18.25% 19.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.23 9.22 10.82 13.60 13.62 14.13 20.34 -45.38%
EPS -6.70 -5.58 -5.42 0.73 0.99 2.92 5.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.23 0.18 0.16 0.16 0.26 -10.56%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.72 0.90 1.02 1.06 1.15 1.31 1.16 -27.29%
EPS -0.59 -0.54 -0.51 0.06 0.08 0.27 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0214 0.0217 0.0141 0.0135 0.0149 0.0149 19.29%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.24 0.34 0.23 0.34 0.39 0.42 0.50 -
P/RPS 2.92 3.69 2.13 2.50 2.86 2.97 2.46 12.14%
P/EPS -3.58 -6.09 -4.25 46.83 39.44 14.39 9.88 -
EY -27.93 -16.42 -23.55 2.14 2.54 6.95 10.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.55 1.00 1.89 2.44 2.63 1.92 -31.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 06/03/06 30/11/05 30/08/05 31/05/05 - -
Price 0.39 0.28 0.25 0.32 0.35 0.39 0.00 -
P/RPS 4.74 3.04 2.31 2.35 2.57 2.76 0.00 -
P/EPS -5.82 -5.02 -4.61 44.08 35.39 13.36 0.00 -
EY -17.19 -19.94 -21.67 2.27 2.83 7.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.27 1.09 1.78 2.19 2.44 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