[OPENSYS] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 800.0%
YoY- 921.62%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 23,423 25,221 24,960 18,197 15,476 11,020 16.26%
PBT 3,144 1,984 981 398 73 -1,268 -
Tax 0 -36 -12 -20 -36 0 -
NP 3,144 1,948 969 378 37 -1,268 -
-
NP to SH 3,144 1,948 969 378 37 -1,268 -
-
Tax Rate 0.00% 1.81% 1.22% 5.03% 49.32% - -
Total Cost 20,279 23,273 23,991 17,819 15,439 12,288 10.53%
-
Net Worth 38,909 34,840 32,540 31,434 13,319 15,325 20.47%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 38,909 34,840 32,540 31,434 13,319 15,325 20.47%
NOSH 222,978 223,908 225,348 226,470 185,000 218,620 0.39%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.42% 7.72% 3.88% 2.08% 0.24% -11.51% -
ROE 8.08% 5.59% 2.98% 1.20% 0.28% -8.27% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.50 11.26 11.08 8.04 8.37 5.04 15.80%
EPS 1.41 0.87 0.43 0.17 0.02 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1745 0.1556 0.1444 0.1388 0.072 0.0701 19.99%
Adjusted Per Share Value based on latest NOSH - 228,666
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.24 5.64 5.59 4.07 3.46 2.47 16.22%
EPS 0.70 0.44 0.22 0.08 0.01 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0871 0.078 0.0728 0.0703 0.0298 0.0343 20.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.09 0.10 0.09 0.10 0.10 0.18 -
P/RPS 0.86 0.89 0.81 1.24 1.20 3.57 -24.76%
P/EPS 6.38 11.49 20.93 59.91 500.00 -31.03 -
EY 15.67 8.70 4.78 1.67 0.20 -3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.62 0.72 1.39 2.57 -27.34%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 20/11/09 21/11/08 14/11/07 21/11/06 14/11/05 25/11/04 -
Price 0.12 0.06 0.09 0.14 0.08 0.19 -
P/RPS 1.14 0.53 0.81 1.74 0.96 3.77 -21.26%
P/EPS 8.51 6.90 20.93 83.88 400.00 -32.76 -
EY 11.75 14.50 4.78 1.19 0.25 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.39 0.62 1.01 1.11 2.71 -23.92%

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