[OPENSYS] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -336.14%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 20,269 20,634 10,134 12,120 20,318 14,693 10,498 54.86%
PBT 402 97 -3,430 -1,268 528 -1,690 -5,188 -
Tax 3 -48 -66 -52 31 0 0 -
NP 405 49 -3,496 -1,320 559 -1,690 -5,188 -
-
NP to SH 405 49 -3,496 -1,320 559 -1,690 -5,188 -
-
Tax Rate -0.75% 49.48% - - -5.87% - - -
Total Cost 19,864 20,585 13,630 13,440 19,759 16,383 15,686 16.99%
-
Net Worth 30,237 13,319 14,625 16,169 29,076 15,325 14,343 64.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 30,237 13,319 14,625 16,169 29,076 15,325 14,343 64.18%
NOSH 223,157 184,998 221,265 219,999 215,384 218,620 217,983 1.57%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.00% 0.24% -34.50% -10.89% 2.75% -11.51% -49.42% -
ROE 1.34% 0.37% -23.90% -8.16% 1.92% -11.03% -36.17% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.08 11.15 4.58 5.51 9.43 6.72 4.82 52.35%
EPS 0.18 0.03 -1.58 -0.60 0.25 -0.77 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.072 0.0661 0.0735 0.135 0.0701 0.0658 61.64%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.54 4.62 2.27 2.71 4.55 3.29 2.35 54.93%
EPS 0.09 0.01 -0.78 -0.30 0.13 -0.38 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0298 0.0327 0.0362 0.0651 0.0343 0.0321 64.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.08 0.10 0.12 0.14 0.17 0.18 0.23 -
P/RPS 0.88 0.90 2.62 2.54 1.80 2.68 4.78 -67.53%
P/EPS 44.08 375.00 -7.59 -23.33 65.50 -23.28 -9.66 -
EY 2.27 0.27 -13.17 -4.29 1.53 -4.30 -10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.39 1.82 1.90 1.26 2.57 3.50 -69.38%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 14/11/05 19/08/05 17/05/05 22/02/05 25/11/04 20/08/04 -
Price 0.11 0.08 0.10 0.14 0.15 0.19 0.22 -
P/RPS 1.21 0.72 2.18 2.54 1.59 2.83 4.57 -58.66%
P/EPS 60.61 300.00 -6.33 -23.33 57.80 -24.57 -9.24 -
EY 1.65 0.33 -15.80 -4.29 1.73 -4.07 -10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.11 1.51 1.90 1.11 2.71 3.34 -61.01%

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