[OPENSYS] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.98%
YoY- -11.05%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 11,675 7,639 5,645 8,496 7,515 5,777 4,904 78.20%
PBT 877 90 14 353 338 33 27 915.86%
Tax -12 0 0 -7 -2 -10 -8 31.00%
NP 865 90 14 346 336 23 19 1172.03%
-
NP to SH 865 90 14 346 336 23 19 1172.03%
-
Tax Rate 1.37% 0.00% 0.00% 1.98% 0.59% 30.30% 29.63% -
Total Cost 10,810 7,549 5,631 8,150 7,179 5,754 4,885 69.73%
-
Net Worth 32,027 31,634 19,628 30,339 31,738 31,579 25,745 15.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 32,027 31,634 19,628 30,339 31,738 31,579 25,745 15.65%
NOSH 221,794 225,000 140,000 216,250 228,666 230,000 190,000 10.85%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.41% 1.18% 0.25% 4.07% 4.47% 0.40% 0.39% -
ROE 2.70% 0.28% 0.07% 1.14% 1.06% 0.07% 0.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.26 3.40 4.03 3.93 3.29 2.51 2.58 60.71%
EPS 0.39 0.04 0.01 0.16 0.15 0.01 0.01 1047.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.1406 0.1402 0.1403 0.1388 0.1373 0.1355 4.32%
Adjusted Per Share Value based on latest NOSH - 216,250
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.61 1.71 1.26 1.90 1.68 1.29 1.10 77.80%
EPS 0.19 0.02 0.00 0.08 0.08 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.0708 0.0439 0.0679 0.071 0.0707 0.0576 15.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.09 0.12 0.15 0.14 0.10 0.12 0.14 -
P/RPS 1.71 3.53 3.72 3.56 3.04 4.78 5.42 -53.62%
P/EPS 23.08 300.00 1,500.00 87.50 68.06 1,200.00 1,400.00 -93.50%
EY 4.33 0.33 0.07 1.14 1.47 0.08 0.07 1460.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 1.07 1.00 0.72 0.87 1.03 -28.68%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 14/08/07 18/05/07 13/02/07 21/11/06 28/08/06 19/05/06 -
Price 0.09 0.12 0.13 0.14 0.14 0.10 0.12 -
P/RPS 1.71 3.53 3.22 3.56 4.26 3.98 4.65 -48.63%
P/EPS 23.08 300.00 1,300.00 87.50 95.28 1,000.00 1,200.00 -92.80%
EY 4.33 0.33 0.08 1.14 1.05 0.10 0.08 1327.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 0.93 1.00 1.01 0.73 0.89 -21.39%

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