[OPENSYS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -0.69%
YoY- -7.11%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 32,305 33,455 29,295 27,433 26,692 22,988 25,882 15.87%
PBT 1,548 1,334 795 738 751 790 2,239 -21.75%
Tax -31 -19 -9 -19 -27 -23 -24 18.54%
NP 1,517 1,315 786 719 724 767 2,215 -22.24%
-
NP to SH 1,517 1,315 786 719 724 767 2,215 -22.24%
-
Tax Rate 2.00% 1.42% 1.13% 2.57% 3.60% 2.91% 1.07% -
Total Cost 30,788 32,140 28,509 26,714 25,968 22,221 23,667 19.11%
-
Net Worth 32,200 32,027 31,634 19,628 30,339 31,738 31,579 1.30%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 32,200 32,027 31,634 19,628 30,339 31,738 31,579 1.30%
NOSH 219,200 221,794 225,000 140,000 216,250 228,666 230,000 -3.14%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.70% 3.93% 2.68% 2.62% 2.71% 3.34% 8.56% -
ROE 4.71% 4.11% 2.48% 3.66% 2.39% 2.42% 7.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.74 15.08 13.02 19.60 12.34 10.05 11.25 19.67%
EPS 0.69 0.59 0.35 0.51 0.33 0.34 0.96 -19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1444 0.1406 0.1402 0.1403 0.1388 0.1373 4.59%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 7.23 7.49 6.56 6.14 5.97 5.14 5.79 15.91%
EPS 0.34 0.29 0.18 0.16 0.16 0.17 0.50 -22.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0717 0.0708 0.0439 0.0679 0.071 0.0707 1.31%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.09 0.09 0.12 0.15 0.14 0.10 0.12 -
P/RPS 0.61 0.60 0.92 0.77 1.13 0.99 1.07 -31.17%
P/EPS 13.00 15.18 34.35 29.21 41.82 29.81 12.46 2.86%
EY 7.69 6.59 2.91 3.42 2.39 3.35 8.03 -2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.62 0.85 1.07 1.00 0.72 0.87 -21.02%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 14/11/07 14/08/07 18/05/07 13/02/07 21/11/06 28/08/06 -
Price 0.08 0.09 0.12 0.13 0.14 0.14 0.10 -
P/RPS 0.54 0.60 0.92 0.66 1.13 1.39 0.89 -28.26%
P/EPS 11.56 15.18 34.35 25.31 41.82 41.74 10.38 7.42%
EY 8.65 6.59 2.91 3.95 2.39 2.40 9.63 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.85 0.93 1.00 1.01 0.73 -18.16%

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