[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 100.0%
YoY- 86.67%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 24,960 13,285 5,645 26,693 18,197 10,682 4,904 195.59%
PBT 981 104 14 756 398 60 27 994.59%
Tax -12 0 0 0 -20 -18 -8 31.00%
NP 969 104 14 756 378 42 19 1271.95%
-
NP to SH 969 104 14 756 378 42 19 1271.95%
-
Tax Rate 1.22% 0.00% 0.00% 0.00% 5.03% 30.00% 29.63% -
Total Cost 23,991 13,181 5,631 25,937 17,819 10,640 4,885 188.64%
-
Net Worth 32,540 29,244 19,628 31,078 31,434 28,833 25,745 16.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,540 29,244 19,628 31,078 31,434 28,833 25,745 16.88%
NOSH 225,348 207,999 140,000 221,515 226,470 210,000 190,000 12.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.88% 0.78% 0.25% 2.83% 2.08% 0.39% 0.39% -
ROE 2.98% 0.36% 0.07% 2.43% 1.20% 0.15% 0.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.08 6.39 4.03 12.05 8.04 5.09 2.58 163.97%
EPS 0.43 0.05 0.01 0.34 0.17 0.02 0.01 1124.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.1406 0.1402 0.1403 0.1388 0.1373 0.1355 4.32%
Adjusted Per Share Value based on latest NOSH - 216,250
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.59 2.97 1.26 5.97 4.07 2.39 1.10 195.29%
EPS 0.22 0.02 0.00 0.17 0.08 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0654 0.0439 0.0696 0.0703 0.0645 0.0576 16.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.09 0.12 0.15 0.14 0.10 0.12 0.14 -
P/RPS 0.81 1.88 3.72 1.16 1.24 2.36 5.42 -71.80%
P/EPS 20.93 240.00 1,500.00 41.02 59.91 600.00 1,400.00 -93.91%
EY 4.78 0.42 0.07 2.44 1.67 0.17 0.07 1566.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 1.07 1.00 0.72 0.87 1.03 -28.68%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 14/08/07 18/05/07 13/02/07 21/11/06 28/08/06 19/05/06 -
Price 0.09 0.12 0.13 0.14 0.14 0.10 0.12 -
P/RPS 0.81 1.88 3.22 1.16 1.74 1.97 4.65 -68.77%
P/EPS 20.93 240.00 1,300.00 41.02 83.88 500.00 1,200.00 -93.25%
EY 4.78 0.42 0.08 2.44 1.19 0.20 0.08 1424.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 0.93 1.00 1.01 0.73 0.89 -21.39%

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