[OPENSYS] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -159.03%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 6,143 5,645 4,904 3,030 1,039 55.88%
PBT 276 14 27 -317 -1,800 -
Tax -19 0 -8 -13 0 -
NP 257 14 19 -330 -1,800 -
-
NP to SH 257 14 19 -330 -1,800 -
-
Tax Rate 6.88% 0.00% 29.63% - - -
Total Cost 5,886 5,631 4,885 3,360 2,839 19.98%
-
Net Worth 31,696 19,628 25,745 16,169 17,442 16.09%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 31,696 19,628 25,745 16,169 17,442 16.09%
NOSH 214,166 140,000 190,000 219,999 214,285 -0.01%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.18% 0.25% 0.39% -10.89% -173.24% -
ROE 0.81% 0.07% 0.07% -2.04% -10.32% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.87 4.03 2.58 1.38 0.48 56.32%
EPS 0.12 0.01 0.01 -0.15 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1402 0.1355 0.0735 0.0814 16.10%
Adjusted Per Share Value based on latest NOSH - 219,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 1.37 1.26 1.10 0.68 0.23 56.17%
EPS 0.06 0.00 0.00 -0.07 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0439 0.0576 0.0362 0.039 16.10%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.08 0.15 0.14 0.14 0.34 -
P/RPS 2.79 3.72 5.42 10.17 70.12 -55.31%
P/EPS 66.67 1,500.00 1,400.00 -93.33 -40.48 -
EY 1.50 0.07 0.07 -1.07 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.07 1.03 1.90 4.18 -40.02%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/08 18/05/07 19/05/06 17/05/05 21/05/04 -
Price 0.08 0.13 0.12 0.14 0.25 -
P/RPS 2.79 3.22 4.65 10.17 51.56 -51.74%
P/EPS 66.67 1,300.00 1,200.00 -93.33 -29.76 -
EY 1.50 0.08 0.08 -1.07 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.93 0.89 1.90 3.07 -35.21%

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