[OPENSYS] QoQ TTM 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- 32.57%
YoY- 131.27%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 25,882 22,142 20,268 24,774 20,136 22,309 20,318 17.56%
PBT 2,239 807 463 1,902 1,441 2,068 585 145.28%
Tax -24 -33 -38 -38 -35 -16 -3 301.52%
NP 2,215 774 425 1,864 1,406 2,052 582 144.36%
-
NP to SH 2,215 774 425 1,864 1,406 2,052 582 144.36%
-
Tax Rate 1.07% 4.09% 8.21% 2.00% 2.43% 0.77% 0.51% -
Total Cost 23,667 21,368 19,843 22,910 18,730 20,257 19,736 12.91%
-
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 8.56% 3.50% 2.10% 7.52% 6.98% 9.20% 2.86% -
ROE 7.01% 3.01% 1.45% 11.61% 9.60% 12.69% 3.46% -
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 11.25 11.65 9.38 11.11 9.09 10.14 9.11 15.14%
EPS 0.96 0.41 0.20 0.84 0.63 0.93 0.26 139.46%
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 5.79 4.96 4.54 5.54 4.51 4.99 4.55 17.48%
EPS 0.50 0.17 0.10 0.42 0.31 0.46 0.13 146.08%
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 1.07 1.20 0.85 0.90 1.32 1.38 1.87 -31.14%
P/EPS 12.46 34.37 40.68 11.96 18.91 15.01 65.12 -66.89%
EY 8.03 2.91 2.46 8.36 5.29 6.66 1.54 201.60%
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 0.89 1.03 1.17 0.72 1.10 1.38 1.65 -33.81%
P/EPS 10.38 29.46 55.93 9.57 15.76 15.01 57.46 -68.14%
EY 9.63 3.39 1.79 10.45 6.35 6.66 1.74 213.86%
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