[OPENSYS] QoQ Annualized Quarter 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- 101.41%
YoY- 102.92%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,364 19,616 20,269 20,634 10,134 12,120 20,318 3.41%
PBT 120 108 402 97 -3,430 -1,268 528 -62.85%
Tax -36 -32 3 -48 -66 -52 31 -
NP 84 76 405 49 -3,496 -1,320 559 -71.83%
-
NP to SH 84 76 405 49 -3,496 -1,320 559 -71.83%
-
Tax Rate 30.00% 29.63% -0.75% 49.48% - - -5.87% -
Total Cost 21,280 19,540 19,864 20,585 13,630 13,440 19,759 5.08%
-
Net Worth 28,833 25,745 30,237 13,319 14,625 16,169 29,076 -0.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 28,833 25,745 30,237 13,319 14,625 16,169 29,076 -0.55%
NOSH 210,000 190,000 223,157 184,998 221,265 219,999 215,384 -1.67%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.39% 0.39% 2.00% 0.24% -34.50% -10.89% 2.75% -
ROE 0.29% 0.30% 1.34% 0.37% -23.90% -8.16% 1.92% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.17 10.32 9.08 11.15 4.58 5.51 9.43 5.17%
EPS 0.04 0.04 0.18 0.03 -1.58 -0.60 0.25 -70.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1373 0.1355 0.1355 0.072 0.0661 0.0735 0.135 1.13%
Adjusted Per Share Value based on latest NOSH - 222,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.78 4.39 4.54 4.62 2.27 2.71 4.55 3.35%
EPS 0.02 0.02 0.09 0.01 -0.78 -0.30 0.13 -71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0645 0.0576 0.0677 0.0298 0.0327 0.0362 0.0651 -0.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.12 0.14 0.08 0.10 0.12 0.14 0.17 -
P/RPS 1.18 1.36 0.88 0.90 2.62 2.54 1.80 -24.59%
P/EPS 300.00 350.00 44.08 375.00 -7.59 -23.33 65.50 176.56%
EY 0.33 0.29 2.27 0.27 -13.17 -4.29 1.53 -64.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.03 0.59 1.39 1.82 1.90 1.26 -21.93%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 19/05/06 23/02/06 14/11/05 19/08/05 17/05/05 22/02/05 -
Price 0.10 0.12 0.11 0.08 0.10 0.14 0.15 -
P/RPS 0.98 1.16 1.21 0.72 2.18 2.54 1.59 -27.63%
P/EPS 250.00 300.00 60.61 300.00 -6.33 -23.33 57.80 166.17%
EY 0.40 0.33 1.65 0.33 -15.80 -4.29 1.73 -62.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 0.81 1.11 1.51 1.90 1.11 -24.43%

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