[OPENSYS] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 19,753 13,982 9,772 8,733 0 -
PBT 815 -511 261 2,061 0 -
Tax -9 -9 -9 -9 0 -
NP 806 -520 252 2,052 0 -
-
NP to SH 806 -520 252 2,052 0 -
-
Tax Rate 1.10% - 3.45% 0.44% - -
Total Cost 18,947 14,502 9,520 6,681 0 -
-
Net Worth 15,492 14,513 17,442 7,989 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 15,492 14,513 17,442 7,989 0 -
NOSH 220,999 220,571 214,285 168,196 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.08% -3.72% 2.58% 23.50% 0.00% -
ROE 5.20% -3.58% 1.44% 25.68% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.94 6.34 4.56 5.19 0.00 -
EPS 0.36 -0.24 0.12 1.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0658 0.0814 0.0475 0.00 -
Adjusted Per Share Value based on latest NOSH - 168,196
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.42 3.13 2.19 1.95 0.00 -
EPS 0.18 -0.12 0.06 0.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0347 0.0325 0.039 0.0179 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - -
Price 0.18 0.23 0.34 0.00 0.00 -
P/RPS 2.01 3.63 7.46 0.00 0.00 -
P/EPS 49.35 -97.56 289.12 0.00 0.00 -
EY 2.03 -1.03 0.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.50 4.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/11/04 - - - - -
Price 0.19 0.00 0.00 0.00 0.00 -
P/RPS 2.13 0.00 0.00 0.00 0.00 -
P/EPS 52.10 0.00 0.00 0.00 0.00 -
EY 1.92 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 0.00 0.00 0.00 0.00 -

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