[OPENSYS] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 186.18%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,433 26,692 22,988 25,882 22,142 20,268 24,774 7.03%
PBT 738 751 790 2,239 807 463 1,902 -46.83%
Tax -19 -27 -23 -24 -33 -38 -38 -37.03%
NP 719 724 767 2,215 774 425 1,864 -47.04%
-
NP to SH 719 724 767 2,215 774 425 1,864 -47.04%
-
Tax Rate 2.57% 3.60% 2.91% 1.07% 4.09% 8.21% 2.00% -
Total Cost 26,714 25,968 22,221 23,667 21,368 19,843 22,910 10.79%
-
Net Worth 19,628 30,339 31,738 31,579 25,745 29,283 16,055 14.34%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 19,628 30,339 31,738 31,579 25,745 29,283 16,055 14.34%
NOSH 140,000 216,250 228,666 230,000 190,000 216,111 222,999 -26.70%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.62% 2.71% 3.34% 8.56% 3.50% 2.10% 7.52% -
ROE 3.66% 2.39% 2.42% 7.01% 3.01% 1.45% 11.61% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.60 12.34 10.05 11.25 11.65 9.38 11.11 46.05%
EPS 0.51 0.33 0.34 0.96 0.41 0.20 0.84 -28.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1402 0.1403 0.1388 0.1373 0.1355 0.1355 0.072 55.99%
Adjusted Per Share Value based on latest NOSH - 230,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.14 5.97 5.14 5.79 4.96 4.54 5.54 7.10%
EPS 0.16 0.16 0.17 0.50 0.17 0.10 0.42 -47.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0679 0.071 0.0707 0.0576 0.0655 0.0359 14.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.15 0.14 0.10 0.12 0.14 0.08 0.10 -
P/RPS 0.77 1.13 0.99 1.07 1.20 0.85 0.90 -9.88%
P/EPS 29.21 41.82 29.81 12.46 34.37 40.68 11.96 81.45%
EY 3.42 2.39 3.35 8.03 2.91 2.46 8.36 -44.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.00 0.72 0.87 1.03 0.59 1.39 -16.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 13/02/07 21/11/06 28/08/06 19/05/06 23/02/06 14/11/05 -
Price 0.13 0.14 0.14 0.10 0.12 0.11 0.08 -
P/RPS 0.66 1.13 1.39 0.89 1.03 1.17 0.72 -5.64%
P/EPS 25.31 41.82 41.74 10.38 29.46 55.93 9.57 91.35%
EY 3.95 2.39 2.40 9.63 3.39 1.79 10.45 -47.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.01 0.73 0.89 0.81 1.11 -11.13%

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