[SYSTECH] QoQ Annualized 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- -122.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized 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 6,549 5,785 4,270 3,800 8,835 8,501 7,228 -6.34%
PBT -3,275 -98 -178 -464 2,119 2,270 2,998 -
Tax -4 -2 -6 -12 6 -24 0 -
NP -3,279 -101 -184 -476 2,125 2,246 2,998 -
-
NP to SH -3,279 -101 -184 -476 2,125 2,246 2,998 -
-
Tax Rate - - - - -0.28% 1.06% 0.00% -
Total Cost 9,828 5,886 4,454 4,276 6,710 6,254 4,230 75.15%
-
Net Worth 13,184 13,679 7,359 9,519 5,862 5,860 330 1060.83%
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 13,184 13,679 7,359 9,519 5,862 5,860 330 1060.83%
NOSH 57,325 75,999 45,999 59,499 36,666 36,630 3,043 604.21%
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 -50.07% -1.75% -4.31% -12.53% 24.05% 26.43% 41.48% -
ROE -24.87% -0.74% -2.50% -5.00% 36.25% 38.33% 907.00% -
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 11.42 7.61 9.28 6.39 24.11 23.21 237.48 -86.70%
EPS -5.72 -0.13 -0.40 -0.80 5.80 6.13 98.50 -
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 1.02 0.90 0.67 0.59 1.38 1.33 1.13 -6.58%
EPS -0.51 -0.02 -0.03 -0.07 0.33 0.35 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0214 0.0115 0.0149 0.0092 0.0091 0.0005 1084.83%
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 2.01 4.47 4.20 6.58 2.07 2.20 0.00 -
P/EPS -4.02 -255.00 -97.50 -52.50 8.62 8.32 0.00 -
EY -24.87 -0.39 -1.03 -1.90 11.60 12.03 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 2.19 4.20 3.77 6.11 1.82 2.15 0.26 312.37%
P/EPS -4.37 -240.00 -87.50 -48.75 7.59 8.15 0.63 -
EY -22.88 -0.42 -1.14 -2.05 13.18 12.27 158.87 -
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