[OPENSYS] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 521.15%
YoY- 156.35%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 26,130 31,230 33,628 33,280 24,262 20,634 14,693 10.06%
PBT 3,072 4,192 2,645 1,308 530 97 -1,690 -
Tax -1,800 0 -48 -16 -26 -48 0 -
NP 1,272 4,192 2,597 1,292 504 49 -1,690 -
-
NP to SH 1,272 4,192 2,597 1,292 504 49 -1,690 -
-
Tax Rate 58.59% 0.00% 1.81% 1.22% 4.91% 49.48% - -
Total Cost 24,858 27,038 31,030 31,988 23,758 20,585 16,383 7.19%
-
Net Worth 38,648 38,909 34,840 32,540 31,434 13,319 15,325 16.66%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 38,648 38,909 34,840 32,540 31,434 13,319 15,325 16.66%
NOSH 221,860 222,978 223,908 225,348 226,470 184,998 218,620 0.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.87% 13.42% 7.72% 3.88% 2.08% 0.24% -11.51% -
ROE 3.29% 10.77% 7.46% 3.97% 1.60% 0.37% -11.03% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.78 14.01 15.02 14.77 10.71 11.15 6.72 9.80%
EPS 0.57 1.88 1.16 0.57 0.23 0.03 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1745 0.1556 0.1444 0.1388 0.072 0.0701 16.37%
Adjusted Per Share Value based on latest NOSH - 221,794
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.85 6.99 7.53 7.45 5.43 4.62 3.29 10.06%
EPS 0.28 0.94 0.58 0.29 0.11 0.01 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0871 0.078 0.0728 0.0703 0.0298 0.0343 16.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.09 0.09 0.10 0.09 0.10 0.10 0.18 -
P/RPS 0.76 0.64 0.67 0.61 0.93 0.90 2.68 -18.93%
P/EPS 15.70 4.79 8.62 15.70 44.93 375.00 -23.28 -
EY 6.37 20.89 11.60 6.37 2.23 0.27 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.64 0.62 0.72 1.39 2.57 -23.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 20/11/09 21/11/08 14/11/07 21/11/06 14/11/05 25/11/04 -
Price 0.09 0.12 0.06 0.09 0.14 0.08 0.19 -
P/RPS 0.76 0.86 0.40 0.61 1.31 0.72 2.83 -19.66%
P/EPS 15.70 6.38 5.17 15.70 62.91 300.00 -24.57 -
EY 6.37 15.67 19.33 6.37 1.59 0.33 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.69 0.39 0.62 1.01 1.11 2.71 -24.04%

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