[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -83.04%
YoY- 1735.71%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 34,553 25,221 13,907 6,143 32,306 24,960 13,285 88.57%
PBT 3,043 1,984 1,053 276 1,546 981 104 839.87%
Tax -19 -36 -32 -19 -31 -12 0 -
NP 3,024 1,948 1,021 257 1,515 969 104 835.97%
-
NP to SH 3,024 1,948 1,021 257 1,515 969 104 835.97%
-
Tax Rate 0.62% 1.81% 3.04% 6.88% 2.01% 1.22% 0.00% -
Total Cost 31,529 23,273 12,886 5,886 30,791 23,991 13,181 78.38%
-
Net Worth 35,846 34,840 34,373 31,696 32,771 32,540 29,244 14.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 35,846 34,840 34,373 31,696 32,771 32,540 29,244 14.46%
NOSH 223,481 223,908 226,888 214,166 223,088 225,348 207,999 4.87%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.75% 7.72% 7.34% 4.18% 4.69% 3.88% 0.78% -
ROE 8.44% 5.59% 2.97% 0.81% 4.62% 2.98% 0.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.46 11.26 6.13 2.87 14.48 11.08 6.39 79.73%
EPS 1.35 0.87 0.45 0.12 0.68 0.43 0.05 791.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.1556 0.1515 0.148 0.1469 0.1444 0.1406 9.13%
Adjusted Per Share Value based on latest NOSH - 214,166
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.73 5.64 3.11 1.37 7.23 5.59 2.97 88.66%
EPS 0.68 0.44 0.23 0.06 0.34 0.22 0.02 938.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.078 0.0769 0.0709 0.0733 0.0728 0.0654 14.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.08 0.10 0.08 0.08 0.09 0.09 0.12 -
P/RPS 0.52 0.89 1.31 2.79 0.62 0.81 1.88 -57.38%
P/EPS 5.91 11.49 17.78 66.67 13.25 20.93 240.00 -91.44%
EY 16.91 8.70 5.62 1.50 7.55 4.78 0.42 1061.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.53 0.54 0.61 0.62 0.85 -29.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 21/11/08 22/08/08 26/05/08 22/02/08 14/11/07 14/08/07 -
Price 0.07 0.06 0.09 0.08 0.08 0.09 0.12 -
P/RPS 0.45 0.53 1.47 2.79 0.55 0.81 1.88 -61.28%
P/EPS 5.17 6.90 20.00 66.67 11.78 20.93 240.00 -92.16%
EY 19.33 14.50 5.00 1.50 8.49 4.78 0.42 1169.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.59 0.54 0.54 0.62 0.85 -35.40%

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