[OPENSYS] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.98%
YoY- -11.05%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 8,223 9,331 7,346 8,496 4,792 9,298 8,733 -0.99%
PBT 28 1,068 567 353 392 1,831 2,061 -51.12%
Tax 92 0 -19 -7 -3 -3 -9 -
NP 120 1,068 548 346 389 1,828 2,052 -37.67%
-
NP to SH 120 1,068 548 346 389 1,828 2,052 -37.67%
-
Tax Rate -328.57% 0.00% 3.35% 1.98% 0.77% 0.16% 0.44% -
Total Cost 8,103 8,263 6,798 8,150 4,403 7,470 6,681 3.26%
-
Net Worth 41,999 35,689 32,200 30,339 29,283 16,830 7,989 31.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 41,999 35,689 32,200 30,339 29,283 16,830 7,989 31.83%
NOSH 239,999 222,500 219,200 216,250 216,111 222,926 168,196 6.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.46% 11.45% 7.46% 4.07% 8.12% 19.66% 23.50% -
ROE 0.29% 2.99% 1.70% 1.14% 1.33% 10.86% 25.68% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.43 4.19 3.35 3.93 2.22 4.17 5.19 -6.66%
EPS 0.05 0.48 0.25 0.16 0.18 0.82 1.22 -41.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1604 0.1469 0.1403 0.1355 0.0755 0.0475 24.25%
Adjusted Per Share Value based on latest NOSH - 216,250
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.84 2.09 1.64 1.90 1.07 2.08 1.95 -0.96%
EPS 0.03 0.24 0.12 0.08 0.09 0.41 0.46 -36.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0799 0.0721 0.0679 0.0655 0.0377 0.0179 31.80%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.12 0.08 0.09 0.14 0.08 0.17 0.00 -
P/RPS 3.50 1.91 2.69 3.56 3.61 4.08 0.00 -
P/EPS 240.00 16.67 36.00 87.50 44.44 20.73 0.00 -
EY 0.42 6.00 2.78 1.14 2.25 4.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.50 0.61 1.00 0.59 2.25 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 19/02/09 22/02/08 13/02/07 23/02/06 22/02/05 27/02/04 -
Price 0.10 0.07 0.08 0.14 0.11 0.15 0.40 -
P/RPS 2.92 1.67 2.39 3.56 4.96 3.60 7.70 -14.90%
P/EPS 200.00 14.58 32.00 87.50 61.11 18.29 32.79 35.13%
EY 0.50 6.86 3.13 1.14 1.64 5.47 3.05 -26.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.54 1.00 0.81 1.99 8.42 -36.13%

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