[OPENSYS] QoQ Annualized Quarter 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- 133.06%
YoY- -44.76%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,634 10,134 12,120 20,318 14,693 10,498 4,156 190.74%
PBT 97 -3,430 -1,268 528 -1,690 -5,188 -7,200 -
Tax -48 -66 -52 31 0 0 0 -
NP 49 -3,496 -1,320 559 -1,690 -5,188 -7,200 -
-
NP to SH 49 -3,496 -1,320 559 -1,690 -5,188 -7,200 -
-
Tax Rate 49.48% - - -5.87% - - - -
Total Cost 20,585 13,630 13,440 19,759 16,383 15,686 11,356 48.61%
-
Net Worth 13,319 14,625 16,169 29,076 15,325 14,343 17,442 -16.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 13,319 14,625 16,169 29,076 15,325 14,343 17,442 -16.44%
NOSH 184,998 221,265 219,999 215,384 218,620 217,983 214,285 -9.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.24% -34.50% -10.89% 2.75% -11.51% -49.42% -173.24% -
ROE 0.37% -23.90% -8.16% 1.92% -11.03% -36.17% -41.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.15 4.58 5.51 9.43 6.72 4.82 1.94 220.51%
EPS 0.03 -1.58 -0.60 0.25 -0.77 -2.38 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0661 0.0735 0.135 0.0701 0.0658 0.0814 -7.84%
Adjusted Per Share Value based on latest NOSH - 222,926
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.62 2.27 2.71 4.55 3.29 2.35 0.93 190.85%
EPS 0.01 -0.78 -0.30 0.13 -0.38 -1.16 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0327 0.0362 0.0651 0.0343 0.0321 0.039 -16.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.10 0.12 0.14 0.17 0.18 0.23 0.34 -
P/RPS 0.90 2.62 2.54 1.80 2.68 4.78 17.53 -86.16%
P/EPS 375.00 -7.59 -23.33 65.50 -23.28 -9.66 -10.12 -
EY 0.27 -13.17 -4.29 1.53 -4.30 -10.35 -9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.82 1.90 1.26 2.57 3.50 4.18 -51.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 19/08/05 17/05/05 22/02/05 25/11/04 20/08/04 21/05/04 -
Price 0.08 0.10 0.14 0.15 0.19 0.22 0.25 -
P/RPS 0.72 2.18 2.54 1.59 2.83 4.57 12.89 -85.36%
P/EPS 300.00 -6.33 -23.33 57.80 -24.57 -9.24 -7.44 -
EY 0.33 -15.80 -4.29 1.73 -4.07 -10.82 -13.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.51 1.90 1.11 2.71 3.34 3.07 -49.21%

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