[OPENSYS] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 255.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 20,136 22,309 20,318 19,753 13,982 9,772 8,733 74.62%
PBT 1,441 2,068 585 815 -511 261 2,061 -21.24%
Tax -35 -16 -3 -9 -9 -9 -9 147.50%
NP 1,406 2,052 582 806 -520 252 2,052 -22.29%
-
NP to SH 1,406 2,052 582 806 -520 252 2,052 -22.29%
-
Tax Rate 2.43% 0.77% 0.51% 1.10% - 3.45% 0.44% -
Total Cost 18,730 20,257 19,736 18,947 14,502 9,520 6,681 98.94%
-
Net Worth 14,645 16,169 16,830 15,492 14,513 17,442 7,989 49.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 14,645 16,169 16,830 15,492 14,513 17,442 7,989 49.83%
NOSH 221,562 219,999 222,926 220,999 220,571 214,285 168,196 20.18%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.98% 9.20% 2.86% 4.08% -3.72% 2.58% 23.50% -
ROE 9.60% 12.69% 3.46% 5.20% -3.58% 1.44% 25.68% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.09 10.14 9.11 8.94 6.34 4.56 5.19 45.34%
EPS 0.63 0.93 0.26 0.36 -0.24 0.12 1.22 -35.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0661 0.0735 0.0755 0.0701 0.0658 0.0814 0.0475 24.66%
Adjusted Per Share Value based on latest NOSH - 220,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.51 4.99 4.55 4.42 3.13 2.19 1.95 74.97%
EPS 0.31 0.46 0.13 0.18 -0.12 0.06 0.46 -23.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.0362 0.0377 0.0347 0.0325 0.039 0.0179 49.79%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.12 0.14 0.17 0.18 0.23 0.34 0.00 -
P/RPS 1.32 1.38 1.87 2.01 3.63 7.46 0.00 -
P/EPS 18.91 15.01 65.12 49.35 -97.56 289.12 0.00 -
EY 5.29 6.66 1.54 2.03 -1.03 0.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.90 2.25 2.57 3.50 4.18 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 17/05/05 22/02/05 25/11/04 - - - -
Price 0.10 0.14 0.15 0.19 0.00 0.00 0.00 -
P/RPS 1.10 1.38 1.65 2.13 0.00 0.00 0.00 -
P/EPS 15.76 15.01 57.46 52.10 0.00 0.00 0.00 -
EY 6.35 6.66 1.74 1.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.90 1.99 2.71 0.00 0.00 0.00 -

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