[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 17.26%
YoY- 100.4%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 33,628 27,814 24,572 32,306 33,280 26,570 22,580 30.31%
PBT 2,645 2,106 1,104 1,546 1,308 208 56 1197.50%
Tax -48 -64 -76 -31 -16 0 0 -
NP 2,597 2,042 1,028 1,515 1,292 208 56 1181.80%
-
NP to SH 2,597 2,042 1,028 1,515 1,292 208 56 1181.80%
-
Tax Rate 1.81% 3.04% 6.88% 2.01% 1.22% 0.00% 0.00% -
Total Cost 31,030 25,772 23,544 30,791 31,988 26,362 22,524 23.73%
-
Net Worth 34,840 34,373 31,696 32,771 32,540 29,244 19,628 46.44%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 34,840 34,373 31,696 32,771 32,540 29,244 19,628 46.44%
NOSH 223,908 226,888 214,166 223,088 225,348 207,999 140,000 36.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.72% 7.34% 4.18% 4.69% 3.88% 0.78% 0.25% -
ROE 7.46% 5.94% 3.24% 4.62% 3.97% 0.71% 0.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.02 12.26 11.47 14.48 14.77 12.77 16.13 -4.62%
EPS 1.16 0.90 0.48 0.68 0.57 0.10 0.04 838.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1556 0.1515 0.148 0.1469 0.1444 0.1406 0.1402 7.17%
Adjusted Per Share Value based on latest NOSH - 219,200
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.53 6.22 5.50 7.23 7.45 5.95 5.05 30.42%
EPS 0.58 0.46 0.23 0.34 0.29 0.05 0.01 1387.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0769 0.0709 0.0733 0.0728 0.0654 0.0439 46.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.08 0.08 0.09 0.09 0.12 0.15 -
P/RPS 0.67 0.65 0.70 0.62 0.61 0.94 0.93 -19.58%
P/EPS 8.62 8.89 16.67 13.25 15.70 120.00 375.00 -91.85%
EY 11.60 11.25 6.00 7.55 6.37 0.83 0.27 1118.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.54 0.61 0.62 0.85 1.07 -28.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 26/05/08 22/02/08 14/11/07 14/08/07 18/05/07 -
Price 0.06 0.09 0.08 0.08 0.09 0.12 0.13 -
P/RPS 0.40 0.73 0.70 0.55 0.61 0.94 0.81 -37.44%
P/EPS 5.17 10.00 16.67 11.78 15.70 120.00 325.00 -93.62%
EY 19.33 10.00 6.00 8.49 6.37 0.83 0.31 1460.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.59 0.54 0.54 0.62 0.85 0.93 -43.88%

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