[OPENSYS] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 98.64%
YoY- 881.73%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 27,168 34,553 33,628 27,814 24,572 32,306 33,280 -12.64%
PBT 4,316 3,043 2,645 2,106 1,104 1,546 1,308 121.47%
Tax -688 -19 -48 -64 -76 -31 -16 1124.57%
NP 3,628 3,024 2,597 2,042 1,028 1,515 1,292 98.91%
-
NP to SH 3,628 3,024 2,597 2,042 1,028 1,515 1,292 98.91%
-
Tax Rate 15.94% 0.62% 1.81% 3.04% 6.88% 2.01% 1.22% -
Total Cost 23,540 31,529 31,030 25,772 23,544 30,791 31,988 -18.47%
-
Net Worth 36,390 35,846 34,840 34,373 31,696 32,771 32,540 7.73%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 36,390 35,846 34,840 34,373 31,696 32,771 32,540 7.73%
NOSH 221,219 223,481 223,908 226,888 214,166 223,088 225,348 -1.22%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.35% 8.75% 7.72% 7.34% 4.18% 4.69% 3.88% -
ROE 9.97% 8.44% 7.46% 5.94% 3.24% 4.62% 3.97% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.28 15.46 15.02 12.26 11.47 14.48 14.77 -11.57%
EPS 1.64 1.35 1.16 0.90 0.48 0.68 0.57 102.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1604 0.1556 0.1515 0.148 0.1469 0.1444 9.06%
Adjusted Per Share Value based on latest NOSH - 224,999
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.08 7.73 7.53 6.22 5.50 7.23 7.45 -12.65%
EPS 0.81 0.68 0.58 0.46 0.23 0.34 0.29 98.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0802 0.078 0.0769 0.0709 0.0733 0.0728 7.72%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.07 0.08 0.10 0.08 0.08 0.09 0.09 -
P/RPS 0.57 0.52 0.67 0.65 0.70 0.62 0.61 -4.41%
P/EPS 4.27 5.91 8.62 8.89 16.67 13.25 15.70 -57.98%
EY 23.43 16.91 11.60 11.25 6.00 7.55 6.37 138.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.64 0.53 0.54 0.61 0.62 -21.63%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 19/02/09 21/11/08 22/08/08 26/05/08 22/02/08 14/11/07 -
Price 0.09 0.07 0.06 0.09 0.08 0.08 0.09 -
P/RPS 0.73 0.45 0.40 0.73 0.70 0.55 0.61 12.70%
P/EPS 5.49 5.17 5.17 10.00 16.67 11.78 15.70 -50.33%
EY 18.22 19.33 19.33 10.00 6.00 8.49 6.37 101.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.39 0.59 0.54 0.54 0.62 -7.66%

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