[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -95.31%
YoY- 105.76%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 26,693 18,197 10,682 4,904 20,269 15,476 5,067 201.84%
PBT 756 398 60 27 402 73 -1,715 -
Tax 0 -20 -18 -8 3 -36 -33 -
NP 756 378 42 19 405 37 -1,748 -
-
NP to SH 756 378 42 19 405 37 -1,748 -
-
Tax Rate 0.00% 5.03% 30.00% 29.63% -0.75% 49.32% - -
Total Cost 25,937 17,819 10,640 4,885 19,864 15,439 6,815 143.17%
-
Net Worth 31,078 31,434 28,833 25,745 30,237 13,319 14,625 65.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 31,078 31,434 28,833 25,745 30,237 13,319 14,625 65.06%
NOSH 221,515 226,470 210,000 190,000 223,157 185,000 221,265 0.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.83% 2.08% 0.39% 0.39% 2.00% 0.24% -34.50% -
ROE 2.43% 1.20% 0.15% 0.07% 1.34% 0.28% -11.95% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.05 8.04 5.09 2.58 9.08 8.37 2.29 201.61%
EPS 0.34 0.17 0.02 0.01 0.18 0.02 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1403 0.1388 0.1373 0.1355 0.1355 0.072 0.0661 64.93%
Adjusted Per Share Value based on latest NOSH - 190,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.97 4.07 2.39 1.10 4.54 3.46 1.13 202.42%
EPS 0.17 0.08 0.01 0.00 0.09 0.01 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0703 0.0645 0.0576 0.0677 0.0298 0.0327 65.23%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.10 0.12 0.14 0.08 0.10 0.12 -
P/RPS 1.16 1.24 2.36 5.42 0.88 1.20 5.24 -63.30%
P/EPS 41.02 59.91 600.00 1,400.00 44.08 500.00 -15.19 -
EY 2.44 1.67 0.17 0.07 2.27 0.20 -6.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 0.87 1.03 0.59 1.39 1.82 -32.84%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 21/11/06 28/08/06 19/05/06 23/02/06 14/11/05 19/08/05 -
Price 0.14 0.14 0.10 0.12 0.11 0.08 0.10 -
P/RPS 1.16 1.74 1.97 4.65 1.21 0.96 4.37 -58.59%
P/EPS 41.02 83.88 500.00 1,200.00 60.61 400.00 -12.66 -
EY 2.44 1.19 0.20 0.08 1.65 0.25 -7.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.73 0.89 0.81 1.11 1.51 -23.96%

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