[OPENSYS] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 831.73%
YoY- 156.35%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 19,598 23,423 25,221 24,960 18,197 15,476 11,020 10.06%
PBT 2,304 3,144 1,984 981 398 73 -1,268 -
Tax -1,350 0 -36 -12 -20 -36 0 -
NP 954 3,144 1,948 969 378 37 -1,268 -
-
NP to SH 954 3,144 1,948 969 378 37 -1,268 -
-
Tax Rate 58.59% 0.00% 1.81% 1.22% 5.03% 49.32% - -
Total Cost 18,644 20,279 23,273 23,991 17,819 15,439 12,288 7.19%
-
Net Worth 38,648 38,909 34,840 32,540 31,434 13,319 15,325 16.66%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 38,648 38,909 34,840 32,540 31,434 13,319 15,325 16.66%
NOSH 221,860 222,978 223,908 225,348 226,470 185,000 218,620 0.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.87% 13.42% 7.72% 3.88% 2.08% 0.24% -11.51% -
ROE 2.47% 8.08% 5.59% 2.98% 1.20% 0.28% -8.27% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.83 10.50 11.26 11.08 8.04 8.37 5.04 9.79%
EPS 0.43 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 0.00 -
NAPS 0.1742 0.1745 0.1556 0.1444 0.1388 0.072 0.0701 16.37%
Adjusted Per Share Value based on latest NOSH - 221,794
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.39 5.24 5.64 5.59 4.07 3.46 2.47 10.05%
EPS 0.21 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 0.00 -
NAPS 0.0865 0.0871 0.078 0.0728 0.0703 0.0298 0.0343 16.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.09 0.09 0.10 0.09 0.10 0.10 0.18 -
P/RPS 1.02 0.86 0.89 0.81 1.24 1.20 3.57 -18.83%
P/EPS 20.93 6.38 11.49 20.93 59.91 500.00 -31.03 -
EY 4.78 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 0.00 -
P/NAPS 0.52 0.52 0.64 0.62 0.72 1.39 2.57 -23.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 20/11/09 21/11/08 14/11/07 21/11/06 14/11/05 25/11/04 -
Price 0.09 0.12 0.06 0.09 0.14 0.08 0.19 -
P/RPS 1.02 1.14 0.53 0.81 1.74 0.96 3.77 -19.56%
P/EPS 20.93 8.51 6.90 20.93 83.88 400.00 -32.76 -
EY 4.78 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 0.00 -
P/NAPS 0.52 0.69 0.39 0.62 1.01 1.11 2.71 -24.04%

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