[SYSTECH] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 101.08%
YoY- 132.8%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,522 1,099 490 347 827 444 228 253.30%
PBT -440 -350 -72 102 -9,433 -1,252 -593 -17.99%
Tax -4 0 0 0 7 0 0 -
NP -444 -350 -72 102 -9,426 -1,252 -593 -17.50%
-
NP to SH -444 -350 -72 102 -9,426 -1,252 -593 -17.50%
-
Tax Rate - - - 0.00% - - - -
Total Cost 1,966 1,449 562 245 10,253 1,696 821 78.70%
-
Net Worth 3,579 3,499 5,039 3,569 4,220 12,520 13,045 -57.67%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,579 3,499 5,039 3,569 4,220 12,520 13,045 -57.67%
NOSH 59,666 58,333 71,999 50,999 60,293 59,619 59,300 0.40%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -29.17% -31.85% -14.69% 29.39% -1,139.78% -281.98% -260.09% -
ROE -12.40% -10.00% -1.43% 2.86% -223.34% -10.00% -4.55% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.55 1.88 0.68 0.68 1.37 0.74 0.38 254.53%
EPS -0.70 -0.60 -0.10 0.20 -15.60 -2.10 -1.00 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.07 0.07 0.21 0.22 -57.84%
Adjusted Per Share Value based on latest NOSH - 50,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.24 0.17 0.08 0.05 0.13 0.07 0.04 229.11%
EPS -0.07 -0.05 -0.01 0.02 -1.46 -0.19 -0.09 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0054 0.0078 0.0055 0.0065 0.0194 0.0202 -57.38%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.26 0.28 0.31 0.29 0.31 0.37 0.24 -
P/RPS 10.19 14.86 45.55 42.62 22.60 49.68 62.42 -70.03%
P/EPS -34.94 -46.67 -310.00 145.00 -1.98 -17.62 -24.00 28.36%
EY -2.86 -2.14 -0.32 0.69 -50.43 -5.68 -4.17 -22.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.67 4.43 4.14 4.43 1.76 1.09 150.19%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 27/08/07 29/05/07 28/02/07 28/12/06 29/08/06 -
Price 0.19 0.23 0.29 0.34 0.31 0.28 0.39 -
P/RPS 7.45 12.21 42.61 49.97 22.60 37.60 101.43 -82.37%
P/EPS -25.53 -38.33 -290.00 170.00 -1.98 -13.33 -39.00 -24.54%
EY -3.92 -2.61 -0.34 0.59 -50.43 -7.50 -2.56 32.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.83 4.14 4.86 4.43 1.33 1.77 47.32%

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