[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 50.0%
YoY- 86.67%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,280 26,570 22,580 26,693 24,262 21,364 19,616 42.20%
PBT 1,308 208 56 756 530 120 108 426.57%
Tax -16 0 0 0 -26 -36 -32 -36.97%
NP 1,292 208 56 756 504 84 76 560.01%
-
NP to SH 1,292 208 56 756 504 84 76 560.01%
-
Tax Rate 1.22% 0.00% 0.00% 0.00% 4.91% 30.00% 29.63% -
Total Cost 31,988 26,362 22,524 25,937 23,758 21,280 19,540 38.86%
-
Net Worth 32,540 29,244 19,628 31,078 31,434 28,833 25,745 16.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,540 29,244 19,628 31,078 31,434 28,833 25,745 16.88%
NOSH 225,348 207,999 140,000 221,515 226,470 210,000 190,000 12.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.88% 0.78% 0.25% 2.83% 2.08% 0.39% 0.39% -
ROE 3.97% 0.71% 0.29% 2.43% 1.60% 0.29% 0.30% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.77 12.77 16.13 12.05 10.71 10.17 10.32 26.97%
EPS 0.57 0.10 0.04 0.34 0.23 0.04 0.04 486.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.1406 0.1402 0.1403 0.1388 0.1373 0.1355 4.32%
Adjusted Per Share Value based on latest NOSH - 216,250
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.45 5.95 5.05 5.97 5.43 4.78 4.39 42.22%
EPS 0.29 0.05 0.01 0.17 0.11 0.02 0.02 493.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0654 0.0439 0.0696 0.0703 0.0645 0.0576 16.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.09 0.12 0.15 0.14 0.10 0.12 0.14 -
P/RPS 0.61 0.94 0.93 1.16 0.93 1.18 1.36 -41.37%
P/EPS 15.70 120.00 375.00 41.02 44.93 300.00 350.00 -87.35%
EY 6.37 0.83 0.27 2.44 2.23 0.33 0.29 682.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 1.07 1.00 0.72 0.87 1.03 -28.68%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 14/08/07 18/05/07 13/02/07 21/11/06 28/08/06 19/05/06 -
Price 0.09 0.12 0.13 0.14 0.14 0.10 0.12 -
P/RPS 0.61 0.94 0.81 1.16 1.31 0.98 1.16 -34.82%
P/EPS 15.70 120.00 325.00 41.02 62.91 250.00 300.00 -85.98%
EY 6.37 0.83 0.31 2.44 1.59 0.40 0.33 618.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 0.93 1.00 1.01 0.73 0.89 -21.39%

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