[OPENSYS] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -81.23%
YoY- 105.76%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 26,693 24,262 21,364 19,616 20,269 20,634 10,134 90.39%
PBT 756 530 120 108 402 97 -3,430 -
Tax 0 -26 -36 -32 3 -48 -66 -
NP 756 504 84 76 405 49 -3,496 -
-
NP to SH 756 504 84 76 405 49 -3,496 -
-
Tax Rate 0.00% 4.91% 30.00% 29.63% -0.75% 49.48% - -
Total Cost 25,937 23,758 21,280 19,540 19,864 20,585 13,630 53.38%
-
Net Worth 31,078 31,434 28,833 25,745 30,237 13,319 14,625 65.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 31,078 31,434 28,833 25,745 30,237 13,319 14,625 65.06%
NOSH 221,515 226,470 210,000 190,000 223,157 184,998 221,265 0.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.83% 2.08% 0.39% 0.39% 2.00% 0.24% -34.50% -
ROE 2.43% 1.60% 0.29% 0.30% 1.34% 0.37% -23.90% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.05 10.71 10.17 10.32 9.08 11.15 4.58 90.24%
EPS 0.34 0.23 0.04 0.04 0.18 0.03 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1403 0.1388 0.1373 0.1355 0.1355 0.072 0.0661 64.93%
Adjusted Per Share Value based on latest NOSH - 190,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.97 5.43 4.78 4.39 4.54 4.62 2.27 90.19%
EPS 0.17 0.11 0.02 0.02 0.09 0.01 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0703 0.0645 0.0576 0.0677 0.0298 0.0327 65.23%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.10 0.12 0.14 0.08 0.10 0.12 -
P/RPS 1.16 0.93 1.18 1.36 0.88 0.90 2.62 -41.82%
P/EPS 41.02 44.93 300.00 350.00 44.08 375.00 -7.59 -
EY 2.44 2.23 0.33 0.29 2.27 0.27 -13.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 0.87 1.03 0.59 1.39 1.82 -32.84%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 21/11/06 28/08/06 19/05/06 23/02/06 14/11/05 19/08/05 -
Price 0.14 0.14 0.10 0.12 0.11 0.08 0.10 -
P/RPS 1.16 1.31 0.98 1.16 1.21 0.72 2.18 -34.25%
P/EPS 41.02 62.91 250.00 300.00 60.61 300.00 -6.33 -
EY 2.44 1.59 0.40 0.33 1.65 0.33 -15.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.73 0.89 0.81 1.11 1.51 -23.96%

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