[OPENSYS] YoY Annualized Quarter 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- -81.23%
YoY- 105.76%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 27,168 24,572 22,580 19,616 12,120 4,156 45.54%
PBT 4,316 1,104 56 108 -1,268 -7,200 -
Tax -688 -76 0 -32 -52 0 -
NP 3,628 1,028 56 76 -1,320 -7,200 -
-
NP to SH 3,628 1,028 56 76 -1,320 -7,200 -
-
Tax Rate 15.94% 6.88% 0.00% 29.63% - - -
Total Cost 23,540 23,544 22,524 19,540 13,440 11,356 15.68%
-
Net Worth 36,390 31,696 19,628 25,745 16,169 17,442 15.83%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 36,390 31,696 19,628 25,745 16,169 17,442 15.83%
NOSH 221,219 214,166 140,000 190,000 219,999 214,285 0.63%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.35% 4.18% 0.25% 0.39% -10.89% -173.24% -
ROE 9.97% 3.24% 0.29% 0.30% -8.16% -41.28% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.28 11.47 16.13 10.32 5.51 1.94 44.60%
EPS 1.64 0.48 0.04 0.04 -0.60 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.148 0.1402 0.1355 0.0735 0.0814 15.09%
Adjusted Per Share Value based on latest NOSH - 190,000
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.08 5.50 5.05 4.39 2.71 0.93 45.54%
EPS 0.81 0.23 0.01 0.02 -0.30 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0709 0.0439 0.0576 0.0362 0.039 15.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.07 0.08 0.15 0.14 0.14 0.34 -
P/RPS 0.57 0.70 0.93 1.36 2.54 17.53 -49.58%
P/EPS 4.27 16.67 375.00 350.00 -23.33 -10.12 -
EY 23.43 6.00 0.27 0.29 -4.29 -9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 1.07 1.03 1.90 4.18 -36.53%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 22/05/09 26/05/08 18/05/07 19/05/06 17/05/05 21/05/04 -
Price 0.09 0.08 0.13 0.12 0.14 0.25 -
P/RPS 0.73 0.70 0.81 1.16 2.54 12.89 -43.66%
P/EPS 5.49 16.67 325.00 300.00 -23.33 -7.44 -
EY 18.22 6.00 0.31 0.33 -4.29 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.93 0.89 1.90 3.07 -29.08%

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