[OPENSYS] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 271.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 11,675 7,515 10,409 5,771 26.47%
PBT 877 338 1,787 1,326 -12.87%
Tax -12 -2 -3 0 -
NP 865 336 1,784 1,326 -13.27%
-
NP to SH 865 336 1,784 1,326 -13.27%
-
Tax Rate 1.37% 0.59% 0.17% 0.00% -
Total Cost 10,810 7,179 8,625 4,445 34.47%
-
Net Worth 32,027 31,738 16,055 15,492 27.39%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 32,027 31,738 16,055 15,492 27.39%
NOSH 221,794 228,666 222,999 220,999 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.41% 4.47% 17.14% 22.98% -
ROE 2.70% 1.06% 11.11% 8.56% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.26 3.29 4.67 2.61 26.31%
EPS 0.39 0.15 0.80 0.60 -13.37%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.1388 0.072 0.0701 27.23%
Adjusted Per Share Value based on latest NOSH - 220,999
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.61 1.68 2.33 1.29 26.47%
EPS 0.19 0.08 0.40 0.30 -14.12%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.071 0.0359 0.0347 27.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.09 0.10 0.10 0.18 -
P/RPS 1.71 3.04 2.14 6.89 -37.15%
P/EPS 23.08 68.06 12.50 30.00 -8.36%
EY 4.33 1.47 8.00 3.33 9.14%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 1.39 2.57 -37.74%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 14/11/07 21/11/06 14/11/05 25/11/04 -
Price 0.09 0.14 0.08 0.19 -
P/RPS 1.71 4.26 1.71 7.28 -38.29%
P/EPS 23.08 95.28 10.00 31.67 -10.00%
EY 4.33 1.05 10.00 3.16 11.07%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.01 1.11 2.71 -38.83%

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