[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -98.15%
YoY- -26.32%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 32,306 24,960 13,285 5,645 26,693 18,197 10,682 108.71%
PBT 1,546 981 104 14 756 398 60 767.23%
Tax -31 -12 0 0 0 -20 -18 43.53%
NP 1,515 969 104 14 756 378 42 984.60%
-
NP to SH 1,515 969 104 14 756 378 42 984.60%
-
Tax Rate 2.01% 1.22% 0.00% 0.00% 0.00% 5.03% 30.00% -
Total Cost 30,791 23,991 13,181 5,631 25,937 17,819 10,640 102.68%
-
Net Worth 32,771 32,540 29,244 19,628 31,078 31,434 28,833 8.88%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 32,771 32,540 29,244 19,628 31,078 31,434 28,833 8.88%
NOSH 223,088 225,348 207,999 140,000 221,515 226,470 210,000 4.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.69% 3.88% 0.78% 0.25% 2.83% 2.08% 0.39% -
ROE 4.62% 2.98% 0.36% 0.07% 2.43% 1.20% 0.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.48 11.08 6.39 4.03 12.05 8.04 5.09 100.38%
EPS 0.68 0.43 0.05 0.01 0.34 0.17 0.02 942.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1444 0.1406 0.1402 0.1403 0.1388 0.1373 4.59%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.23 5.59 2.97 1.26 5.97 4.07 2.39 108.74%
EPS 0.34 0.22 0.02 0.00 0.17 0.08 0.01 942.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0728 0.0654 0.0439 0.0696 0.0703 0.0645 8.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.09 0.12 0.15 0.14 0.10 0.12 -
P/RPS 0.62 0.81 1.88 3.72 1.16 1.24 2.36 -58.88%
P/EPS 13.25 20.93 240.00 1,500.00 41.02 59.91 600.00 -92.07%
EY 7.55 4.78 0.42 0.07 2.44 1.67 0.17 1145.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.85 1.07 1.00 0.72 0.87 -21.02%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 14/11/07 14/08/07 18/05/07 13/02/07 21/11/06 28/08/06 -
Price 0.08 0.09 0.12 0.13 0.14 0.14 0.10 -
P/RPS 0.55 0.81 1.88 3.22 1.16 1.74 1.97 -57.18%
P/EPS 11.78 20.93 240.00 1,300.00 41.02 83.88 500.00 -91.72%
EY 8.49 4.78 0.42 0.08 2.44 1.19 0.20 1108.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.85 0.93 1.00 1.01 0.73 -18.16%

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