[OPENSYS] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -77.2%
YoY- -26.98%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 22,988 25,882 22,142 20,268 24,774 20,136 22,309 2.01%
PBT 790 2,239 807 463 1,902 1,441 2,068 -47.32%
Tax -23 -24 -33 -38 -38 -35 -16 27.34%
NP 767 2,215 774 425 1,864 1,406 2,052 -48.07%
-
NP to SH 767 2,215 774 425 1,864 1,406 2,052 -48.07%
-
Tax Rate 2.91% 1.07% 4.09% 8.21% 2.00% 2.43% 0.77% -
Total Cost 22,221 23,667 21,368 19,843 22,910 18,730 20,257 6.35%
-
Net Worth 31,738 31,579 25,745 29,283 16,055 14,645 16,169 56.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 31,738 31,579 25,745 29,283 16,055 14,645 16,169 56.70%
NOSH 228,666 230,000 190,000 216,111 222,999 221,562 219,999 2.60%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.34% 8.56% 3.50% 2.10% 7.52% 6.98% 9.20% -
ROE 2.42% 7.01% 3.01% 1.45% 11.61% 9.60% 12.69% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.05 11.25 11.65 9.38 11.11 9.09 10.14 -0.59%
EPS 0.34 0.96 0.41 0.20 0.84 0.63 0.93 -48.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1388 0.1373 0.1355 0.1355 0.072 0.0661 0.0735 52.72%
Adjusted Per Share Value based on latest NOSH - 216,111
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.14 5.79 4.96 4.54 5.54 4.51 4.99 1.99%
EPS 0.17 0.50 0.17 0.10 0.42 0.31 0.46 -48.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.0707 0.0576 0.0655 0.0359 0.0328 0.0362 56.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.10 0.12 0.14 0.08 0.10 0.12 0.14 -
P/RPS 0.99 1.07 1.20 0.85 0.90 1.32 1.38 -19.84%
P/EPS 29.81 12.46 34.37 40.68 11.96 18.91 15.01 57.93%
EY 3.35 8.03 2.91 2.46 8.36 5.29 6.66 -36.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 1.03 0.59 1.39 1.82 1.90 -47.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 28/08/06 19/05/06 23/02/06 14/11/05 19/08/05 17/05/05 -
Price 0.14 0.10 0.12 0.11 0.08 0.10 0.14 -
P/RPS 1.39 0.89 1.03 1.17 0.72 1.10 1.38 0.48%
P/EPS 41.74 10.38 29.46 55.93 9.57 15.76 15.01 97.62%
EY 2.40 9.63 3.39 1.79 10.45 6.35 6.66 -49.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.73 0.89 0.81 1.11 1.51 1.90 -34.35%

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