[SYSTECH] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -60.69%
YoY- 57.81%
Quarter Report
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29 55 423 609 143 347 499 -85.02%
PBT -254 -406 171 -278 -173 102 -6,767 -88.81%
Tax 0 0 0 0 0 0 0 -
NP -254 -406 171 -278 -173 102 -6,767 -88.81%
-
NP to SH -254 -406 171 -278 -173 102 -6,767 -88.81%
-
Tax Rate - - 0.00% - - 0.00% - -
Total Cost 283 461 252 887 316 245 7,266 -88.53%
-
Net Worth 3,174 2,900 3,989 3,335 4,036 3,569 5,437 -30.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,174 2,900 3,989 3,335 4,036 3,569 5,437 -30.17%
NOSH 63,499 58,000 56,999 55,600 57,666 50,999 60,419 3.37%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -875.86% -738.18% 40.43% -45.65% -120.98% 29.39% -1,356.11% -
ROE -8.00% -14.00% 4.29% -8.33% -4.29% 2.86% -124.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.05 0.09 0.74 1.10 0.25 0.68 0.83 -84.65%
EPS -0.40 -0.70 0.30 -0.50 -0.30 0.20 -11.20 -89.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.07 0.06 0.07 0.07 0.09 -32.44%
Adjusted Per Share Value based on latest NOSH - 55,600
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.00 0.01 0.07 0.09 0.02 0.05 0.08 -
EPS -0.04 -0.06 0.03 -0.04 -0.03 0.02 -1.05 -88.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0045 0.0062 0.0052 0.0063 0.0055 0.0084 -30.20%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.28 0.21 0.26 0.28 0.31 0.29 0.31 -
P/RPS 613.10 221.45 35.04 25.56 125.01 42.62 37.54 544.80%
P/EPS -70.00 -30.00 86.67 -56.00 -103.33 145.00 -2.77 762.84%
EY -1.43 -3.33 1.15 -1.79 -0.97 0.69 -36.13 -88.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.60 4.20 3.71 4.67 4.43 4.14 3.44 38.42%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 28/11/07 27/08/07 29/05/07 28/02/07 -
Price 0.15 0.13 0.19 0.23 0.29 0.34 0.31 -
P/RPS 328.45 137.09 25.60 21.00 116.95 49.97 37.54 325.16%
P/EPS -37.50 -18.57 63.33 -46.00 -96.67 170.00 -2.77 468.92%
EY -2.67 -5.38 1.58 -2.17 -1.03 0.59 -36.13 -82.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.60 2.71 3.83 4.14 4.86 3.44 -8.72%

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