[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 144.09%
YoY- -44.76%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 15,476 5,067 3,030 20,318 11,020 5,249 1,039 504.38%
PBT 73 -1,715 -317 528 -1,268 -2,594 -1,800 -
Tax -36 -33 -13 31 0 0 0 -
NP 37 -1,748 -330 559 -1,268 -2,594 -1,800 -
-
NP to SH 37 -1,748 -330 559 -1,268 -2,594 -1,800 -
-
Tax Rate 49.32% - - -5.87% - - - -
Total Cost 15,439 6,815 3,360 19,759 12,288 7,843 2,839 208.92%
-
Net Worth 13,319 14,625 16,169 29,076 15,325 14,343 17,442 -16.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 13,319 14,625 16,169 29,076 15,325 14,343 17,442 -16.44%
NOSH 185,000 221,265 219,999 215,384 218,620 217,983 214,285 -9.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.24% -34.50% -10.89% 2.75% -11.51% -49.42% -173.24% -
ROE 0.28% -11.95% -2.04% 1.92% -8.27% -18.09% -10.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 8.37 2.29 1.38 9.43 5.04 2.41 0.48 571.27%
EPS 0.02 -0.79 -0.15 0.25 -0.58 -1.19 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0661 0.0735 0.135 0.0701 0.0658 0.0814 -7.84%
Adjusted Per Share Value based on latest NOSH - 222,926
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.46 1.13 0.68 4.55 2.47 1.17 0.23 508.39%
EPS 0.01 -0.39 -0.07 0.13 -0.28 -0.58 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0327 0.0362 0.0651 0.0343 0.0321 0.039 -16.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.10 0.12 0.14 0.17 0.18 0.23 0.34 -
P/RPS 1.20 5.24 10.17 1.80 3.57 9.55 70.12 -93.34%
P/EPS 500.00 -15.19 -93.33 65.50 -31.03 -19.33 -40.48 -
EY 0.20 -6.58 -1.07 1.53 -3.22 -5.17 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.82 1.90 1.26 2.57 3.50 4.18 -51.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 19/08/05 17/05/05 22/02/05 25/11/04 20/08/04 21/05/04 -
Price 0.08 0.10 0.14 0.15 0.19 0.22 0.25 -
P/RPS 0.96 4.37 10.17 1.59 3.77 9.14 51.56 -92.95%
P/EPS 400.00 -12.66 -93.33 57.80 -32.76 -18.49 -29.76 -
EY 0.25 -7.90 -1.07 1.73 -3.05 -5.41 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.51 1.90 1.11 2.71 3.34 3.07 -49.21%

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