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

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 521.15%
YoY- 156.35%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized 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 27,814 24,572 32,306 33,280 26,570 22,580 26,693 2.78%
PBT 2,106 1,104 1,546 1,308 208 56 756 98.10%
Tax -64 -76 -31 -16 0 0 0 -
NP 2,042 1,028 1,515 1,292 208 56 756 94.06%
-
NP to SH 2,042 1,028 1,515 1,292 208 56 756 94.06%
-
Tax Rate 3.04% 6.88% 2.01% 1.22% 0.00% 0.00% 0.00% -
Total Cost 25,772 23,544 30,791 31,988 26,362 22,524 25,937 -0.42%
-
Net Worth 34,373 31,696 32,771 32,540 29,244 19,628 31,078 6.95%
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 34,373 31,696 32,771 32,540 29,244 19,628 31,078 6.95%
NOSH 226,888 214,166 223,088 225,348 207,999 140,000 221,515 1.61%
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 7.34% 4.18% 4.69% 3.88% 0.78% 0.25% 2.83% -
ROE 5.94% 3.24% 4.62% 3.97% 0.71% 0.29% 2.43% -
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 12.26 11.47 14.48 14.77 12.77 16.13 12.05 1.15%
EPS 0.90 0.48 0.68 0.57 0.10 0.04 0.34 91.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.148 0.1469 0.1444 0.1406 0.1402 0.1403 5.25%
Adjusted Per Share Value based on latest NOSH - 221,794
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.22 5.50 7.23 7.45 5.95 5.05 5.97 2.77%
EPS 0.46 0.23 0.34 0.29 0.05 0.01 0.17 94.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0709 0.0733 0.0728 0.0654 0.0439 0.0696 6.88%
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 0.08 0.08 0.09 0.09 0.12 0.15 0.14 -
P/RPS 0.65 0.70 0.62 0.61 0.94 0.93 1.16 -32.05%
P/EPS 8.89 16.67 13.25 15.70 120.00 375.00 41.02 -63.95%
EY 11.25 6.00 7.55 6.37 0.83 0.27 2.44 177.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.61 0.62 0.85 1.07 1.00 -34.53%
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 22/08/08 26/05/08 22/02/08 14/11/07 14/08/07 18/05/07 13/02/07 -
Price 0.09 0.08 0.08 0.09 0.12 0.13 0.14 -
P/RPS 0.73 0.70 0.55 0.61 0.94 0.81 1.16 -26.58%
P/EPS 10.00 16.67 11.78 15.70 120.00 325.00 41.02 -61.00%
EY 10.00 6.00 8.49 6.37 0.83 0.31 2.44 156.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.54 0.62 0.85 0.93 1.00 -29.67%

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