[OPENSYS] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 225.81%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,777 4,904 4,792 10,409 2,037 3,030 9,298 -27.25%
PBT 33 27 392 1,787 -1,399 -317 1,831 -93.17%
Tax -10 -8 -3 -3 -19 -13 -3 123.63%
NP 23 19 389 1,784 -1,418 -330 1,828 -94.63%
-
NP to SH 23 19 389 1,784 -1,418 -330 1,828 -94.63%
-
Tax Rate 30.30% 29.63% 0.77% 0.17% - - 0.16% -
Total Cost 5,754 4,885 4,403 8,625 3,455 3,360 7,470 -16.01%
-
Net Worth 31,579 25,745 29,283 16,055 14,645 16,169 16,830 52.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 31,579 25,745 29,283 16,055 14,645 16,169 16,830 52.30%
NOSH 230,000 190,000 216,111 222,999 221,562 219,999 222,926 2.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.40% 0.39% 8.12% 17.14% -69.61% -10.89% 19.66% -
ROE 0.07% 0.07% 1.33% 11.11% -9.68% -2.04% 10.86% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.51 2.58 2.22 4.67 0.92 1.38 4.17 -28.77%
EPS 0.01 0.01 0.18 0.80 -0.64 -0.15 0.82 -94.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1373 0.1355 0.1355 0.072 0.0661 0.0735 0.0755 49.15%
Adjusted Per Share Value based on latest NOSH - 222,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.29 1.10 1.07 2.33 0.46 0.68 2.08 -27.33%
EPS 0.01 0.00 0.09 0.40 -0.32 -0.07 0.41 -91.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0576 0.0655 0.0359 0.0328 0.0362 0.0377 52.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.12 0.14 0.08 0.10 0.12 0.14 0.17 -
P/RPS 4.78 5.42 3.61 2.14 13.05 10.17 4.08 11.16%
P/EPS 1,200.00 1,400.00 44.44 12.50 -18.75 -93.33 20.73 1407.58%
EY 0.08 0.07 2.25 8.00 -5.33 -1.07 4.82 -93.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.03 0.59 1.39 1.82 1.90 2.25 -47.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/05/06 23/02/06 14/11/05 19/08/05 17/05/05 22/02/05 -
Price 0.10 0.12 0.11 0.08 0.10 0.14 0.15 -
P/RPS 3.98 4.65 4.96 1.71 10.88 10.17 3.60 6.93%
P/EPS 1,000.00 1,200.00 61.11 10.00 -15.63 -93.33 18.29 1351.13%
EY 0.10 0.08 1.64 10.00 -6.40 -1.07 5.47 -93.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 0.81 1.11 1.51 1.90 1.99 -48.84%

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