[OPENSYS] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 98.64%
YoY- 881.73%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 28,276 25,770 30,760 27,814 26,570 21,364 10,134 18.64%
PBT 5,716 2,954 4,372 2,106 208 120 -3,430 -
Tax 304 -1,800 0 -64 0 -36 -66 -
NP 6,020 1,154 4,372 2,042 208 84 -3,496 -
-
NP to SH 6,020 1,154 4,372 2,042 208 84 -3,496 -
-
Tax Rate -5.32% 60.93% 0.00% 3.04% 0.00% 30.00% - -
Total Cost 22,256 24,616 26,388 25,772 26,362 21,280 13,630 8.51%
-
Net Worth 0 38,303 37,965 34,373 29,244 28,833 14,625 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,258 - - - - - - -
Div Payout % 37.51% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 38,303 37,965 34,373 29,244 28,833 14,625 -
NOSH 225,806 221,923 223,061 226,888 207,999 210,000 221,265 0.33%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.29% 4.48% 14.21% 7.34% 0.78% 0.39% -34.50% -
ROE 0.00% 3.01% 11.52% 5.94% 0.71% 0.29% -23.90% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.52 11.61 13.79 12.26 12.77 10.17 4.58 18.23%
EPS 2.70 0.52 1.96 0.90 0.10 0.04 -1.58 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1726 0.1702 0.1515 0.1406 0.1373 0.0661 -
Adjusted Per Share Value based on latest NOSH - 224,999
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.33 5.77 6.88 6.22 5.95 4.78 2.27 18.63%
EPS 1.35 0.26 0.98 0.46 0.05 0.02 -0.78 -
DPS 0.51 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0857 0.085 0.0769 0.0654 0.0645 0.0327 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.12 0.10 0.09 0.08 0.12 0.12 0.12 -
P/RPS 0.96 0.86 0.65 0.65 0.94 1.18 2.62 -15.40%
P/EPS 4.50 19.23 4.59 8.89 120.00 300.00 -7.59 -
EY 22.22 5.20 21.78 11.25 0.83 0.33 -13.17 -
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.58 0.53 0.53 0.85 0.87 1.82 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 20/08/10 25/08/09 22/08/08 14/08/07 28/08/06 19/08/05 -
Price 0.10 0.10 0.09 0.09 0.12 0.10 0.10 -
P/RPS 0.80 0.86 0.65 0.73 0.94 0.98 2.18 -15.38%
P/EPS 3.75 19.23 4.59 10.00 120.00 250.00 -6.33 -
EY 26.66 5.20 21.78 10.00 0.83 0.40 -15.80 -
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.58 0.53 0.59 0.85 0.73 1.51 -

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