[OPENSYS] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 100.0%
YoY- 86.67%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 31,647 34,553 32,306 26,693 20,269 20,318 22,706 5.68%
PBT 3,170 3,043 1,546 756 402 528 1,047 20.25%
Tax 92 -19 -31 0 3 31 -35 -
NP 3,262 3,024 1,515 756 405 559 1,012 21.51%
-
NP to SH 3,262 3,024 1,515 756 405 559 1,012 21.51%
-
Tax Rate -2.90% 0.62% 2.01% 0.00% -0.75% -5.87% 3.34% -
Total Cost 28,385 31,529 30,791 25,937 19,864 19,759 21,694 4.57%
-
Net Worth 39,111 35,846 32,771 31,078 30,237 29,076 8,011 30.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 39,111 35,846 32,771 31,078 30,237 29,076 8,011 30.21%
NOSH 223,493 223,481 223,088 221,515 223,157 215,384 168,666 4.79%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.31% 8.75% 4.69% 2.83% 2.00% 2.75% 4.46% -
ROE 8.34% 8.44% 4.62% 2.43% 1.34% 1.92% 12.63% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.16 15.46 14.48 12.05 9.08 9.43 13.46 0.84%
EPS 1.46 1.35 0.68 0.34 0.18 0.25 0.60 15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1604 0.1469 0.1403 0.1355 0.135 0.0475 24.25%
Adjusted Per Share Value based on latest NOSH - 216,250
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.08 7.73 7.23 5.97 4.54 4.55 5.08 5.68%
EPS 0.73 0.68 0.34 0.17 0.09 0.13 0.23 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0802 0.0733 0.0696 0.0677 0.0651 0.0179 30.24%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.12 0.08 0.09 0.14 0.08 0.17 0.00 -
P/RPS 0.85 0.52 0.62 1.16 0.88 1.80 0.00 -
P/EPS 8.22 5.91 13.25 41.02 44.08 65.50 0.00 -
EY 12.16 16.91 7.55 2.44 2.27 1.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.50 0.61 1.00 0.59 1.26 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 19/02/09 22/02/08 13/02/07 23/02/06 22/02/05 27/02/04 -
Price 0.10 0.07 0.08 0.14 0.11 0.15 0.40 -
P/RPS 0.71 0.45 0.55 1.16 1.21 1.59 2.97 -21.20%
P/EPS 6.85 5.17 11.78 41.02 60.61 57.80 66.67 -31.53%
EY 14.60 19.33 8.49 2.44 1.65 1.73 1.50 46.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.54 1.00 0.81 1.11 8.42 -36.13%

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