[OPENSYS] QoQ 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- -36.65%
YoY- 58.38%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
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 11,315 7,764 6,143 7,346 11,675 7,639 5,645 58.77%
PBT 932 778 276 567 877 90 14 1530.06%
Tax -5 -13 -19 -19 -12 0 0 -
NP 927 765 257 548 865 90 14 1524.24%
-
NP to SH 927 765 257 548 865 90 14 1524.24%
-
Tax Rate 0.54% 1.67% 6.88% 3.35% 1.37% 0.00% 0.00% -
Total Cost 10,388 6,999 5,886 6,798 10,810 7,549 5,631 50.24%
-
Net Worth 35,180 34,087 31,696 32,200 32,027 31,634 19,628 47.39%
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 35,180 34,087 31,696 32,200 32,027 31,634 19,628 47.39%
NOSH 226,097 224,999 214,166 219,200 221,794 225,000 140,000 37.53%
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 8.19% 9.85% 4.18% 7.46% 7.41% 1.18% 0.25% -
ROE 2.63% 2.24% 0.81% 1.70% 2.70% 0.28% 0.07% -
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 5.00 3.45 2.87 3.35 5.26 3.40 4.03 15.41%
EPS 0.41 0.34 0.12 0.25 0.39 0.04 0.01 1081.00%
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 2.53 1.74 1.37 1.64 2.61 1.71 1.26 58.95%
EPS 0.21 0.17 0.06 0.12 0.19 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.0763 0.0709 0.0721 0.0717 0.0708 0.0439 47.41%
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 2.00 2.32 2.79 2.69 1.71 3.53 3.72 -33.80%
P/EPS 24.39 23.53 66.67 36.00 23.08 300.00 1,500.00 -93.53%
EY 4.10 4.25 1.50 2.78 4.33 0.33 0.07 1397.05%
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 1.20 2.61 2.79 2.39 1.71 3.53 3.22 -48.12%
P/EPS 14.63 26.47 66.67 32.00 23.08 300.00 1,300.00 -94.93%
EY 6.83 3.78 1.50 3.13 4.33 0.33 0.08 1823.25%
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