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

Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 542.86%
YoY- 291.3%
Quarter Report
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 6,525 8,588 7,764 7,639 5,777 2,037 4,210 7.57%
PBT 785 1,108 778 90 33 -1,399 -772 -
Tax -450 172 -13 0 -10 -19 0 -
NP 335 1,280 765 90 23 -1,418 -772 -
-
NP to SH 335 1,280 765 90 23 -1,418 -772 -
-
Tax Rate 57.32% -15.52% 1.67% 0.00% 30.30% - - -
Total Cost 6,190 7,308 6,999 7,549 5,754 3,455 4,982 3.68%
-
Net Worth 38,547 38,220 34,087 31,634 31,579 14,645 14,513 17.67%
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 38,547 38,220 34,087 31,634 31,579 14,645 14,513 17.67%
NOSH 223,333 224,561 224,999 225,000 230,000 221,562 220,571 0.20%
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 5.13% 14.90% 9.85% 1.18% 0.40% -69.61% -18.34% -
ROE 0.87% 3.35% 2.24% 0.28% 0.07% -9.68% -5.32% -
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 2.92 3.82 3.45 3.40 2.51 0.92 1.91 7.32%
EPS 0.15 0.57 0.34 0.04 0.01 -0.64 -0.35 -
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 1.46 1.92 1.74 1.71 1.29 0.46 0.94 7.61%
EPS 0.07 0.29 0.17 0.02 0.01 -0.32 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0855 0.0763 0.0708 0.0707 0.0328 0.0325 17.66%
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 3.42 2.35 2.32 3.53 4.78 13.05 12.05 -18.92%
P/EPS 66.67 15.79 23.53 300.00 1,200.00 -18.75 -65.71 -
EY 1.50 6.33 4.25 0.33 0.08 -5.33 -1.52 -
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 3.42 2.35 2.61 3.53 3.98 10.88 11.53 -18.32%
P/EPS 66.67 15.79 26.47 300.00 1,000.00 -15.63 -62.86 -
EY 1.50 6.33 3.78 0.33 0.10 -6.40 -1.59 -
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