[OPENSYS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 27.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 26,570 21,364 10,134 10,498 36.27%
PBT 208 120 -3,430 -5,188 -
Tax 0 -36 -66 0 -
NP 208 84 -3,496 -5,188 -
-
NP to SH 208 84 -3,496 -5,188 -
-
Tax Rate 0.00% 30.00% - - -
Total Cost 26,362 21,280 13,630 15,686 18.89%
-
Net Worth 29,244 28,833 14,625 14,343 26.80%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 29,244 28,833 14,625 14,343 26.80%
NOSH 207,999 210,000 221,265 217,983 -1.55%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.78% 0.39% -34.50% -49.42% -
ROE 0.71% 0.29% -23.90% -36.17% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 12.77 10.17 4.58 4.82 38.37%
EPS 0.10 0.04 -1.58 -2.38 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1406 0.1373 0.0661 0.0658 28.80%
Adjusted Per Share Value based on latest NOSH - 220,571
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.95 4.78 2.27 2.35 36.29%
EPS 0.05 0.02 -0.78 -1.16 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0654 0.0645 0.0327 0.0321 26.77%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.12 0.12 0.12 0.23 -
P/RPS 0.94 1.18 2.62 4.78 -41.84%
P/EPS 120.00 300.00 -7.59 -9.66 -
EY 0.83 0.33 -13.17 -10.35 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.87 1.82 3.50 -37.60%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 14/08/07 28/08/06 19/08/05 20/08/04 -
Price 0.12 0.10 0.10 0.22 -
P/RPS 0.94 0.98 2.18 4.57 -40.97%
P/EPS 120.00 250.00 -6.33 -9.24 -
EY 0.83 0.40 -15.80 -10.82 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 1.51 3.34 -36.62%

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