[OPENSYS] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -87.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 20,318 19,753 13,982 9,772 8,733 0 -
PBT 585 815 -511 261 2,061 0 -
Tax -3 -9 -9 -9 -9 0 -
NP 582 806 -520 252 2,052 0 -
-
NP to SH 582 806 -520 252 2,052 0 -
-
Tax Rate 0.51% 1.10% - 3.45% 0.44% - -
Total Cost 19,736 18,947 14,502 9,520 6,681 0 -
-
Net Worth 16,830 15,492 14,513 17,442 7,989 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 16,830 15,492 14,513 17,442 7,989 0 -
NOSH 222,926 220,999 220,571 214,285 168,196 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.86% 4.08% -3.72% 2.58% 23.50% 0.00% -
ROE 3.46% 5.20% -3.58% 1.44% 25.68% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.11 8.94 6.34 4.56 5.19 0.00 -
EPS 0.26 0.36 -0.24 0.12 1.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0701 0.0658 0.0814 0.0475 0.00 -
Adjusted Per Share Value based on latest NOSH - 214,285
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.55 4.42 3.13 2.19 1.95 0.00 -
EPS 0.13 0.18 -0.12 0.06 0.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0347 0.0325 0.039 0.0179 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.17 0.18 0.23 0.34 0.00 0.00 -
P/RPS 1.87 2.01 3.63 7.46 0.00 0.00 -
P/EPS 65.12 49.35 -97.56 289.12 0.00 0.00 -
EY 1.54 2.03 -1.03 0.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.57 3.50 4.18 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 22/02/05 25/11/04 - - - - -
Price 0.15 0.19 0.00 0.00 0.00 0.00 -
P/RPS 1.65 2.13 0.00 0.00 0.00 0.00 -
P/EPS 57.46 52.10 0.00 0.00 0.00 0.00 -
EY 1.74 1.92 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 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