[OPENSYS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.61%
YoY- 70.35%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 33,455 29,295 27,433 26,692 22,988 25,882 22,142 31.63%
PBT 1,334 795 738 751 790 2,239 807 39.76%
Tax -19 -9 -19 -27 -23 -24 -33 -30.76%
NP 1,315 786 719 724 767 2,215 774 42.33%
-
NP to SH 1,315 786 719 724 767 2,215 774 42.33%
-
Tax Rate 1.42% 1.13% 2.57% 3.60% 2.91% 1.07% 4.09% -
Total Cost 32,140 28,509 26,714 25,968 22,221 23,667 21,368 31.24%
-
Net Worth 32,027 31,634 19,628 30,339 31,738 31,579 25,745 15.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,027 31,634 19,628 30,339 31,738 31,579 25,745 15.65%
NOSH 221,794 225,000 140,000 216,250 228,666 230,000 190,000 10.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.93% 2.68% 2.62% 2.71% 3.34% 8.56% 3.50% -
ROE 4.11% 2.48% 3.66% 2.39% 2.42% 7.01% 3.01% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.08 13.02 19.60 12.34 10.05 11.25 11.65 18.75%
EPS 0.59 0.35 0.51 0.33 0.34 0.96 0.41 27.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.1406 0.1402 0.1403 0.1388 0.1373 0.1355 4.32%
Adjusted Per Share Value based on latest NOSH - 216,250
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.49 6.56 6.14 5.97 5.14 5.79 4.96 31.59%
EPS 0.29 0.18 0.16 0.16 0.17 0.50 0.17 42.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.0708 0.0439 0.0679 0.071 0.0707 0.0576 15.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.09 0.12 0.15 0.14 0.10 0.12 0.14 -
P/RPS 0.60 0.92 0.77 1.13 0.99 1.07 1.20 -36.97%
P/EPS 15.18 34.35 29.21 41.82 29.81 12.46 34.37 -41.97%
EY 6.59 2.91 3.42 2.39 3.35 8.03 2.91 72.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 1.07 1.00 0.72 0.87 1.03 -28.68%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 14/08/07 18/05/07 13/02/07 21/11/06 28/08/06 19/05/06 -
Price 0.09 0.12 0.13 0.14 0.14 0.10 0.12 -
P/RPS 0.60 0.92 0.66 1.13 1.39 0.89 1.03 -30.22%
P/EPS 15.18 34.35 25.31 41.82 41.74 10.38 29.46 -35.70%
EY 6.59 2.91 3.95 2.39 2.40 9.63 3.39 55.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 0.93 1.00 1.01 0.73 0.89 -21.39%

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