[OPENSYS] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.53%
YoY- 102.4%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 30,760 27,814 26,570 21,364 10,134 10,498 23.97%
PBT 4,372 2,106 208 120 -3,430 -5,188 -
Tax 0 -64 0 -36 -66 0 -
NP 4,372 2,042 208 84 -3,496 -5,188 -
-
NP to SH 4,372 2,042 208 84 -3,496 -5,188 -
-
Tax Rate 0.00% 3.04% 0.00% 30.00% - - -
Total Cost 26,388 25,772 26,362 21,280 13,630 15,686 10.95%
-
Net Worth 37,965 34,373 29,244 28,833 14,625 14,343 21.47%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 37,965 34,373 29,244 28,833 14,625 14,343 21.47%
NOSH 223,061 226,888 207,999 210,000 221,265 217,983 0.46%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.21% 7.34% 0.78% 0.39% -34.50% -49.42% -
ROE 11.52% 5.94% 0.71% 0.29% -23.90% -36.17% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.79 12.26 12.77 10.17 4.58 4.82 23.38%
EPS 1.96 0.90 0.10 0.04 -1.58 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1702 0.1515 0.1406 0.1373 0.0661 0.0658 20.92%
Adjusted Per Share Value based on latest NOSH - 230,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.88 6.22 5.95 4.78 2.27 2.35 23.95%
EPS 0.98 0.46 0.05 0.02 -0.78 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0769 0.0654 0.0645 0.0327 0.0321 21.48%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.09 0.08 0.12 0.12 0.12 0.23 -
P/RPS 0.65 0.65 0.94 1.18 2.62 4.78 -32.88%
P/EPS 4.59 8.89 120.00 300.00 -7.59 -9.66 -
EY 21.78 11.25 0.83 0.33 -13.17 -10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.85 0.87 1.82 3.50 -31.43%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/09 22/08/08 14/08/07 28/08/06 19/08/05 20/08/04 -
Price 0.09 0.09 0.12 0.10 0.10 0.22 -
P/RPS 0.65 0.73 0.94 0.98 2.18 4.57 -32.28%
P/EPS 4.59 10.00 120.00 250.00 -6.33 -9.24 -
EY 21.78 10.00 0.83 0.40 -15.80 -10.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.85 0.73 1.51 3.34 -30.78%

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