[OPENSYS] QoQ Cumulative 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- 297.28%
YoY- 881.73%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 6,792 34,553 25,221 13,907 6,143 32,306 24,960 -57.97%
PBT 1,079 3,043 1,984 1,053 276 1,546 981 6.54%
Tax -172 -19 -36 -32 -19 -31 -12 489.10%
NP 907 3,024 1,948 1,021 257 1,515 969 -4.30%
-
NP to SH 907 3,024 1,948 1,021 257 1,515 969 -4.30%
-
Tax Rate 15.94% 0.62% 1.81% 3.04% 6.88% 2.01% 1.22% -
Total Cost 5,885 31,529 23,273 12,886 5,886 30,791 23,991 -60.78%
-
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 2.49% 8.44% 5.59% 2.97% 0.81% 4.62% 2.98% -
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 3.07 15.46 11.26 6.13 2.87 14.48 11.08 -57.46%
EPS 0.41 1.35 0.87 0.45 0.12 0.68 0.43 -3.12%
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 1.52 7.73 5.64 3.11 1.37 7.23 5.59 -57.99%
EPS 0.20 0.68 0.44 0.23 0.06 0.34 0.22 -6.15%
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 2.28 0.52 0.89 1.31 2.79 0.62 0.81 99.23%
P/EPS 17.07 5.91 11.49 17.78 66.67 13.25 20.93 -12.69%
EY 5.86 16.91 8.70 5.62 1.50 7.55 4.78 14.53%
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 2.93 0.45 0.53 1.47 2.79 0.55 0.81 135.45%
P/EPS 21.95 5.17 6.90 20.00 66.67 11.78 20.93 3.22%
EY 4.56 19.33 14.50 5.00 1.50 8.49 4.78 -3.08%
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