[OPENSYS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 642.86%
YoY- 147.62%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 6,143 32,306 24,960 13,285 5,645 26,693 18,197 -51.48%
PBT 276 1,546 981 104 14 756 398 -21.63%
Tax -19 -31 -12 0 0 0 -20 -3.35%
NP 257 1,515 969 104 14 756 378 -22.66%
-
NP to SH 257 1,515 969 104 14 756 378 -22.66%
-
Tax Rate 6.88% 2.01% 1.22% 0.00% 0.00% 0.00% 5.03% -
Total Cost 5,886 30,791 23,991 13,181 5,631 25,937 17,819 -52.18%
-
Net Worth 31,696 32,771 32,540 29,244 19,628 31,078 31,434 0.55%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 31,696 32,771 32,540 29,244 19,628 31,078 31,434 0.55%
NOSH 214,166 223,088 225,348 207,999 140,000 221,515 226,470 -3.65%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.18% 4.69% 3.88% 0.78% 0.25% 2.83% 2.08% -
ROE 0.81% 4.62% 2.98% 0.36% 0.07% 2.43% 1.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.87 14.48 11.08 6.39 4.03 12.05 8.04 -49.64%
EPS 0.12 0.68 0.43 0.05 0.01 0.34 0.17 -20.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1469 0.1444 0.1406 0.1402 0.1403 0.1388 4.36%
Adjusted Per Share Value based on latest NOSH - 225,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.37 7.23 5.59 2.97 1.26 5.97 4.07 -51.57%
EPS 0.06 0.34 0.22 0.02 0.00 0.17 0.08 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0733 0.0728 0.0654 0.0439 0.0696 0.0703 0.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.08 0.09 0.09 0.12 0.15 0.14 0.10 -
P/RPS 2.79 0.62 0.81 1.88 3.72 1.16 1.24 71.62%
P/EPS 66.67 13.25 20.93 240.00 1,500.00 41.02 59.91 7.38%
EY 1.50 7.55 4.78 0.42 0.07 2.44 1.67 -6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.62 0.85 1.07 1.00 0.72 -17.43%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 22/02/08 14/11/07 14/08/07 18/05/07 13/02/07 21/11/06 -
Price 0.08 0.08 0.09 0.12 0.13 0.14 0.14 -
P/RPS 2.79 0.55 0.81 1.88 3.22 1.16 1.74 36.95%
P/EPS 66.67 11.78 20.93 240.00 1,300.00 41.02 83.88 -14.18%
EY 1.50 8.49 4.78 0.42 0.08 2.44 1.19 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.62 0.85 0.93 1.00 1.01 -34.10%

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