[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 994.59%
YoY- -27.55%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 18,197 10,682 4,904 20,269 15,476 5,067 3,030 230.03%
PBT 398 60 27 402 73 -1,715 -317 -
Tax -20 -18 -8 3 -36 -33 -13 33.23%
NP 378 42 19 405 37 -1,748 -330 -
-
NP to SH 378 42 19 405 37 -1,748 -330 -
-
Tax Rate 5.03% 30.00% 29.63% -0.75% 49.32% - - -
Total Cost 17,819 10,640 4,885 19,864 15,439 6,815 3,360 203.80%
-
Net Worth 31,434 28,833 25,745 30,237 13,319 14,625 16,169 55.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 31,434 28,833 25,745 30,237 13,319 14,625 16,169 55.70%
NOSH 226,470 210,000 190,000 223,157 185,000 221,265 219,999 1.94%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.08% 0.39% 0.39% 2.00% 0.24% -34.50% -10.89% -
ROE 1.20% 0.15% 0.07% 1.34% 0.28% -11.95% -2.04% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.04 5.09 2.58 9.08 8.37 2.29 1.38 223.43%
EPS 0.17 0.02 0.01 0.18 0.02 -0.79 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1373 0.1355 0.1355 0.072 0.0661 0.0735 52.72%
Adjusted Per Share Value based on latest NOSH - 216,111
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.07 2.39 1.10 4.54 3.46 1.13 0.68 229.29%
EPS 0.08 0.01 0.00 0.09 0.01 -0.39 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0645 0.0576 0.0677 0.0298 0.0327 0.0362 55.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.10 0.12 0.14 0.08 0.10 0.12 0.14 -
P/RPS 1.24 2.36 5.42 0.88 1.20 5.24 10.17 -75.37%
P/EPS 59.91 600.00 1,400.00 44.08 500.00 -15.19 -93.33 -
EY 1.67 0.17 0.07 2.27 0.20 -6.58 -1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 1.03 0.59 1.39 1.82 1.90 -47.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 28/08/06 19/05/06 23/02/06 14/11/05 19/08/05 17/05/05 -
Price 0.14 0.10 0.12 0.11 0.08 0.10 0.14 -
P/RPS 1.74 1.97 4.65 1.21 0.96 4.37 10.17 -69.14%
P/EPS 83.88 500.00 1,200.00 60.61 400.00 -12.66 -93.33 -
EY 1.19 0.20 0.08 1.65 0.25 -7.90 -1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.73 0.89 0.81 1.11 1.51 1.90 -34.35%

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