[OPENSYS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -44.11%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,030 20,318 11,020 5,249 1,039 22,706 0 -
PBT -317 528 -1,268 -2,594 -1,800 1,047 0 -
Tax -13 31 0 0 0 -35 0 -
NP -330 559 -1,268 -2,594 -1,800 1,012 0 -
-
NP to SH -330 559 -1,268 -2,594 -1,800 1,012 0 -
-
Tax Rate - -5.87% - - - 3.34% - -
Total Cost 3,360 19,759 12,288 7,843 2,839 21,694 0 -
-
Net Worth 16,169 29,076 15,325 14,343 17,442 8,011 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 16,169 29,076 15,325 14,343 17,442 8,011 0 -
NOSH 219,999 215,384 218,620 217,983 214,285 168,666 169,466 18.98%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -10.89% 2.75% -11.51% -49.42% -173.24% 4.46% 0.00% -
ROE -2.04% 1.92% -8.27% -18.09% -10.32% 12.63% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.38 9.43 5.04 2.41 0.48 13.46 0.00 -
EPS -0.15 0.25 -0.58 -1.19 -0.84 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.135 0.0701 0.0658 0.0814 0.0475 0.00 -
Adjusted Per Share Value based on latest NOSH - 220,571
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.68 4.55 2.47 1.17 0.23 5.08 0.00 -
EPS -0.07 0.13 -0.28 -0.58 -0.40 0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0651 0.0343 0.0321 0.039 0.0179 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.14 0.17 0.18 0.23 0.34 0.00 0.00 -
P/RPS 10.17 1.80 3.57 9.55 70.12 0.00 0.00 -
P/EPS -93.33 65.50 -31.03 -19.33 -40.48 0.00 0.00 -
EY -1.07 1.53 -3.22 -5.17 -2.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.26 2.57 3.50 4.18 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 22/02/05 25/11/04 20/08/04 21/05/04 27/02/04 - -
Price 0.14 0.15 0.19 0.22 0.25 0.40 0.00 -
P/RPS 10.17 1.59 3.77 9.14 51.56 2.97 0.00 -
P/EPS -93.33 57.80 -32.76 -18.49 -29.76 66.67 0.00 -
EY -1.07 1.73 -3.05 -5.41 -3.36 1.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.11 2.71 3.34 3.07 8.42 0.00 -

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