[OPENSYS] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 82.12%
YoY- -62.28%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 26,692 22,988 25,882 22,142 20,268 24,774 20,136 20.60%
PBT 751 790 2,239 807 463 1,902 1,441 -35.16%
Tax -27 -23 -24 -33 -38 -38 -35 -15.84%
NP 724 767 2,215 774 425 1,864 1,406 -35.67%
-
NP to SH 724 767 2,215 774 425 1,864 1,406 -35.67%
-
Tax Rate 3.60% 2.91% 1.07% 4.09% 8.21% 2.00% 2.43% -
Total Cost 25,968 22,221 23,667 21,368 19,843 22,910 18,730 24.26%
-
Net Worth 30,339 31,738 31,579 25,745 29,283 16,055 14,645 62.29%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 30,339 31,738 31,579 25,745 29,283 16,055 14,645 62.29%
NOSH 216,250 228,666 230,000 190,000 216,111 222,999 221,562 -1.60%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.71% 3.34% 8.56% 3.50% 2.10% 7.52% 6.98% -
ROE 2.39% 2.42% 7.01% 3.01% 1.45% 11.61% 9.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.34 10.05 11.25 11.65 9.38 11.11 9.09 22.53%
EPS 0.33 0.34 0.96 0.41 0.20 0.84 0.63 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1403 0.1388 0.1373 0.1355 0.1355 0.072 0.0661 64.93%
Adjusted Per Share Value based on latest NOSH - 190,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.97 5.14 5.79 4.96 4.54 5.54 4.51 20.49%
EPS 0.16 0.17 0.50 0.17 0.10 0.42 0.31 -35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0679 0.071 0.0707 0.0576 0.0655 0.0359 0.0328 62.21%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.10 0.12 0.14 0.08 0.10 0.12 -
P/RPS 1.13 0.99 1.07 1.20 0.85 0.90 1.32 -9.81%
P/EPS 41.82 29.81 12.46 34.37 40.68 11.96 18.91 69.49%
EY 2.39 3.35 8.03 2.91 2.46 8.36 5.29 -41.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 0.87 1.03 0.59 1.39 1.82 -32.84%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 21/11/06 28/08/06 19/05/06 23/02/06 14/11/05 19/08/05 -
Price 0.14 0.14 0.10 0.12 0.11 0.08 0.10 -
P/RPS 1.13 1.39 0.89 1.03 1.17 0.72 1.10 1.80%
P/EPS 41.82 41.74 10.38 29.46 55.93 9.57 15.76 91.32%
EY 2.39 2.40 9.63 3.39 1.79 10.45 6.35 -47.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.73 0.89 0.81 1.11 1.51 -23.96%

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