[OPENSYS] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -27.79%
YoY- -71.64%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 32,305 26,692 20,268 20,318 8,733 38.65%
PBT 1,548 751 463 585 2,061 -6.90%
Tax -31 -27 -38 -3 -9 36.20%
NP 1,517 724 425 582 2,052 -7.26%
-
NP to SH 1,517 724 425 582 2,052 -7.26%
-
Tax Rate 2.00% 3.60% 8.21% 0.51% 0.44% -
Total Cost 30,788 25,968 19,843 19,736 6,681 46.47%
-
Net Worth 32,200 30,339 29,283 16,830 7,989 41.65%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 32,200 30,339 29,283 16,830 7,989 41.65%
NOSH 219,200 216,250 216,111 222,926 168,196 6.84%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.70% 2.71% 2.10% 2.86% 23.50% -
ROE 4.71% 2.39% 1.45% 3.46% 25.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 14.74 12.34 9.38 9.11 5.19 29.79%
EPS 0.69 0.33 0.20 0.26 1.22 -13.27%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1403 0.1355 0.0755 0.0475 32.58%
Adjusted Per Share Value based on latest NOSH - 222,926
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.23 5.97 4.54 4.55 1.95 38.73%
EPS 0.34 0.16 0.10 0.13 0.46 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0721 0.0679 0.0655 0.0377 0.0179 41.63%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.09 0.14 0.08 0.17 0.00 -
P/RPS 0.61 1.13 0.85 1.87 0.00 -
P/EPS 13.00 41.82 40.68 65.12 0.00 -
EY 7.69 2.39 2.46 1.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.00 0.59 2.25 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/08 13/02/07 23/02/06 22/02/05 - -
Price 0.08 0.14 0.11 0.15 0.00 -
P/RPS 0.54 1.13 1.17 1.65 0.00 -
P/EPS 11.56 41.82 55.93 57.46 0.00 -
EY 8.65 2.39 1.79 1.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.00 0.81 1.99 0.00 -

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
Post a Comment