[OPENSYS] YoY TTM Result on 30-Sep-2005 [#3]

Stock

[OPENSYS] OPENSYS (M) BHD

Announcement Date

14-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- 32.57%

YoY- 131.27%

Quarter Report

OPENSYS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	32,568	33,455	22,988	24,774	19,753	13.30%
YoY %	-2.65%	45.53%	-7.21%	25.42%	-	-
Horiz. %	164.88%	169.37%	116.38%	125.42%	100.00%	-
PBT	2,553	1,334	790	1,902	815	33.01%
YoY %	91.38%	68.86%	-58.46%	133.37%	-	-
Horiz. %	313.25%	163.68%	96.93%	233.37%	100.00%	-
Tax	-56	-19	-23	-38	-9	57.88%
YoY %	-194.74%	17.39%	39.47%	-322.22%	-	-
Horiz. %	622.22%	211.11%	255.56%	422.22%	100.00%	-
NP	2,497	1,315	767	1,864	806	32.64%
YoY %	89.89%	71.45%	-58.85%	131.27%	-	-
Horiz. %	309.80%	163.15%	95.16%	231.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	2,497	1,315	767	1,864	806	32.64%
YoY %	89.89%	71.45%	-58.85%	131.27%	-	-
Horiz. %	309.80%	163.15%	95.16%	231.27%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	2.19%	1.42%	2.91%	2.00%	1.10%	-
YoY %	54.23%	-51.20%	45.50%	81.82%	-	-
Horiz. %	199.09%	129.09%	264.55%	181.82%	100.00%	-
Total Cost	30,071	32,140	22,221	22,910	18,947	12.23%
YoY %	-6.44%	44.64%	-3.01%	20.92%	-	-
Horiz. %	158.71%	169.63%	117.28%	120.92%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	35,180	32,027	31,738	16,055	15,492	22.74%
YoY %	9.84%	0.91%	97.68%	3.63%	-	-
Horiz. %	227.08%	206.73%	204.87%	103.63%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	35,180	32,027	31,738	16,055	15,492	22.74%
YoY %	9.84%	0.91%	97.68%	3.63%	-	-
Horiz. %	227.08%	206.73%	204.87%	103.63%	100.00%	-
NOSH	226,097	221,794	228,666	222,999	220,999	0.57%
YoY %	1.94%	-3.01%	2.54%	0.90%	-	-
Horiz. %	102.31%	100.36%	103.47%	100.90%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	7.67%	3.93%	3.34%	7.52%	4.08%	-
YoY %	95.17%	17.66%	-55.59%	84.31%	-	-
Horiz. %	187.99%	96.32%	81.86%	184.31%	100.00%	-
ROE	7.10%	4.11%	2.42%	11.61%	5.20%	-
YoY %	72.75%	69.83%	-79.16%	123.27%	-	-
Horiz. %	136.54%	79.04%	46.54%	223.27%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	14.40	15.08	10.05	11.11	8.94	12.64%
YoY %	-4.51%	50.05%	-9.54%	24.27%	-	-
Horiz. %	161.07%	168.68%	112.42%	124.27%	100.00%	-
EPS	1.10	0.59	0.34	0.84	0.36	32.18%
YoY %	86.44%	73.53%	-59.52%	133.33%	-	-
Horiz. %	305.56%	163.89%	94.44%	233.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1556	0.1444	0.1388	0.072	0.0701	22.04%
YoY %	7.76%	4.03%	92.78%	2.71%	-	-
Horiz. %	221.97%	205.99%	198.00%	102.71%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 222,999
RPS	7.29	7.49	5.14	5.54	4.42	13.31%
YoY %	-2.67%	45.72%	-7.22%	25.34%	-	-
Horiz. %	164.93%	169.46%	116.29%	125.34%	100.00%	-
EPS	0.56	0.29	0.17	0.42	0.18	32.78%
YoY %	93.10%	70.59%	-59.52%	133.33%	-	-
Horiz. %	311.11%	161.11%	94.44%	233.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0787	0.0717	0.071	0.0359	0.0347	22.70%
YoY %	9.76%	0.99%	97.77%	3.46%	-	-
Horiz. %	226.80%	206.63%	204.61%	103.46%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.10	0.09	0.10	0.10	0.18	-
P/RPS	0.69	0.60	0.99	0.90	2.01	-23.44%
YoY %	15.00%	-39.39%	10.00%	-55.22%	-	-
Horiz. %	34.33%	29.85%	49.25%	44.78%	100.00%	-
P/EPS	9.05	15.18	29.81	11.96	49.35	-34.54%
YoY %	-40.38%	-49.08%	149.25%	-75.76%	-	-
Horiz. %	18.34%	30.76%	60.41%	24.24%	100.00%	-
EY	11.04	6.59	3.35	8.36	2.03	52.66%
YoY %	67.53%	96.72%	-59.93%	311.82%	-	-
Horiz. %	543.84%	324.63%	165.02%	411.82%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.64	0.62	0.72	1.39	2.57	-29.34%
YoY %	3.23%	-13.89%	-48.20%	-45.91%	-	-
Horiz. %	24.90%	24.12%	28.02%	54.09%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	21/11/08	14/11/07	21/11/06	14/11/05	25/11/04	-
Price	0.06	0.09	0.14	0.08	0.19	-
P/RPS	0.42	0.60	1.39	0.72	2.13	-33.34%
YoY %	-30.00%	-56.83%	93.06%	-66.20%	-	-
Horiz. %	19.72%	28.17%	65.26%	33.80%	100.00%	-
P/EPS	5.43	15.18	41.74	9.57	52.10	-43.15%
YoY %	-64.23%	-63.63%	336.15%	-81.63%	-	-
Horiz. %	10.42%	29.14%	80.12%	18.37%	100.00%	-
EY	18.41	6.59	2.40	10.45	1.92	75.90%
YoY %	179.36%	174.58%	-77.03%	444.27%	-	-
Horiz. %	958.85%	343.23%	125.00%	544.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.39	0.62	1.01	1.11	2.71	-38.38%
YoY %	-37.10%	-38.61%	-9.01%	-59.04%	-	-
Horiz. %	14.39%	22.88%	37.27%	40.96%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos