[SYSTECH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -5.85%
YoY- -299.88%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 943 2,654 4,642 5,736 6,549 6,798 7,356 -74.48%
PBT -8,019 -4,453 -3,780 -3,471 -3,276 341 531 -
Tax 0 -2 -1 -1 -4 22 3 -
NP -8,019 -4,455 -3,781 -3,472 -3,280 363 534 -
-
NP to SH -8,019 -4,455 -3,781 -3,472 -3,280 363 534 -
-
Tax Rate - - - - - -6.45% -0.56% -
Total Cost 8,962 7,109 8,423 9,208 9,829 6,435 6,822 19.88%
-
Net Worth 5,437 12,580 12,407 13,683 13,926 9,000 8,639 -26.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 5,437 12,580 12,407 13,683 13,926 9,000 8,639 -26.49%
NOSH 60,419 59,909 56,400 62,200 60,548 50,000 53,999 7.75%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -850.37% -167.86% -81.45% -60.53% -50.08% 5.34% 7.26% -
ROE -147.47% -35.41% -30.47% -25.37% -23.55% 4.03% 6.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.56 4.43 8.23 9.22 10.82 13.60 13.62 -76.32%
EPS -13.27 -7.44 -6.70 -5.58 -5.42 0.73 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.21 0.22 0.22 0.23 0.18 0.16 -31.78%
Adjusted Per Share Value based on latest NOSH - 62,200
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.15 0.41 0.72 0.90 1.02 1.06 1.15 -74.18%
EPS -1.25 -0.70 -0.59 -0.54 -0.51 0.06 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0196 0.0194 0.0214 0.0217 0.0141 0.0135 -26.47%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.37 0.24 0.34 0.23 0.34 0.39 -
P/RPS 19.86 8.35 2.92 3.69 2.13 2.50 2.86 262.69%
P/EPS -2.34 -4.98 -3.58 -6.09 -4.25 46.83 39.44 -
EY -42.81 -20.10 -27.93 -16.42 -23.55 2.14 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 1.76 1.09 1.55 1.00 1.89 2.44 25.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/12/06 29/08/06 30/05/06 06/03/06 30/11/05 30/08/05 -
Price 0.31 0.28 0.39 0.28 0.25 0.32 0.35 -
P/RPS 19.86 6.32 4.74 3.04 2.31 2.35 2.57 289.41%
P/EPS -2.34 -3.77 -5.82 -5.02 -4.61 44.08 35.39 -
EY -42.81 -26.56 -17.19 -19.94 -21.67 2.27 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 1.33 1.77 1.27 1.09 1.78 2.19 35.01%

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