[OPENSYS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.3%
YoY- 71.45%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,928 32,803 32,305 33,455 29,295 27,433 26,692 15.03%
PBT 2,498 1,810 1,548 1,334 795 738 751 122.99%
Tax -63 -50 -31 -19 -9 -19 -27 76.01%
NP 2,435 1,760 1,517 1,315 786 719 724 124.64%
-
NP to SH 2,435 1,760 1,517 1,315 786 719 724 124.64%
-
Tax Rate 2.52% 2.76% 2.00% 1.42% 1.13% 2.57% 3.60% -
Total Cost 30,493 31,043 30,788 32,140 28,509 26,714 25,968 11.31%
-
Net Worth 34,087 31,696 32,200 32,027 31,634 19,628 30,339 8.08%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 34,087 31,696 32,200 32,027 31,634 19,628 30,339 8.08%
NOSH 224,999 214,166 219,200 221,794 225,000 140,000 216,250 2.68%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.39% 5.37% 4.70% 3.93% 2.68% 2.62% 2.71% -
ROE 7.14% 5.55% 4.71% 4.11% 2.48% 3.66% 2.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.63 15.32 14.74 15.08 13.02 19.60 12.34 12.02%
EPS 1.08 0.82 0.69 0.59 0.35 0.51 0.33 120.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.148 0.1469 0.1444 0.1406 0.1402 0.1403 5.25%
Adjusted Per Share Value based on latest NOSH - 221,794
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.37 7.34 7.23 7.49 6.56 6.14 5.97 15.09%
EPS 0.54 0.39 0.34 0.29 0.18 0.16 0.16 125.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0763 0.0709 0.0721 0.0717 0.0708 0.0439 0.0679 8.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.08 0.08 0.09 0.09 0.12 0.15 0.14 -
P/RPS 0.55 0.52 0.61 0.60 0.92 0.77 1.13 -38.15%
P/EPS 7.39 9.73 13.00 15.18 34.35 29.21 41.82 -68.54%
EY 13.53 10.27 7.69 6.59 2.91 3.42 2.39 217.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.61 0.62 0.85 1.07 1.00 -34.53%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 26/05/08 22/02/08 14/11/07 14/08/07 18/05/07 13/02/07 -
Price 0.09 0.08 0.08 0.09 0.12 0.13 0.14 -
P/RPS 0.61 0.52 0.54 0.60 0.92 0.66 1.13 -33.72%
P/EPS 8.32 9.73 11.56 15.18 34.35 25.31 41.82 -65.95%
EY 12.02 10.27 8.65 6.59 2.91 3.95 2.39 193.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.54 0.62 0.85 0.93 1.00 -29.67%

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