[OPENSYS] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 642.86%
YoY- 147.62%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 12,885 15,380 13,907 13,285 10,682 5,067 5,249 16.13%
PBT 1,477 2,186 1,053 104 60 -1,715 -2,594 -
Tax -900 0 -32 0 -18 -33 0 -
NP 577 2,186 1,021 104 42 -1,748 -2,594 -
-
NP to SH 577 2,186 1,021 104 42 -1,748 -2,594 -
-
Tax Rate 60.93% 0.00% 3.04% 0.00% 30.00% - - -
Total Cost 12,308 13,194 12,886 13,181 10,640 6,815 7,843 7.79%
-
Net Worth 38,303 37,965 34,373 29,244 28,833 14,625 14,343 17.77%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 38,303 37,965 34,373 29,244 28,833 14,625 14,343 17.77%
NOSH 221,923 223,061 226,888 207,999 210,000 221,265 217,983 0.29%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.48% 14.21% 7.34% 0.78% 0.39% -34.50% -49.42% -
ROE 1.51% 5.76% 2.97% 0.36% 0.15% -11.95% -18.09% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.81 6.89 6.13 6.39 5.09 2.29 2.41 15.78%
EPS 0.26 0.98 0.45 0.05 0.02 -0.79 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1702 0.1515 0.1406 0.1373 0.0661 0.0658 17.42%
Adjusted Per Share Value based on latest NOSH - 225,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.88 3.44 3.11 2.97 2.39 1.13 1.17 16.19%
EPS 0.13 0.49 0.23 0.02 0.01 -0.39 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.085 0.0769 0.0654 0.0645 0.0327 0.0321 17.77%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.10 0.09 0.08 0.12 0.12 0.12 0.23 -
P/RPS 1.72 1.31 1.31 1.88 2.36 5.24 9.55 -24.84%
P/EPS 38.46 9.18 17.78 240.00 600.00 -15.19 -19.33 -
EY 2.60 10.89 5.62 0.42 0.17 -6.58 -5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.53 0.85 0.87 1.82 3.50 -25.87%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 25/08/09 22/08/08 14/08/07 28/08/06 19/08/05 20/08/04 -
Price 0.10 0.09 0.09 0.12 0.10 0.10 0.22 -
P/RPS 1.72 1.31 1.47 1.88 1.97 4.37 9.14 -24.29%
P/EPS 38.46 9.18 20.00 240.00 500.00 -12.66 -18.49 -
EY 2.60 10.89 5.00 0.42 0.20 -7.90 -5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.59 0.85 0.73 1.51 3.34 -25.29%

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