[OPENSYS] YoY TTM 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- 186.18%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 36,026 32,928 29,295 25,882 20,136 13,982 20.82%
PBT 4,187 2,498 795 2,239 1,441 -511 -
Tax -5 -63 -9 -24 -35 -9 -11.08%
NP 4,182 2,435 786 2,215 1,406 -520 -
-
NP to SH 4,182 2,435 786 2,215 1,406 -520 -
-
Tax Rate 0.12% 2.52% 1.13% 1.07% 2.43% - -
Total Cost 31,844 30,493 28,509 23,667 18,730 14,502 17.02%
-
Net Worth 38,220 34,087 31,634 31,579 14,645 14,513 21.35%
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 38,220 34,087 31,634 31,579 14,645 14,513 21.35%
NOSH 224,561 224,999 225,000 230,000 221,562 220,571 0.35%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.61% 7.39% 2.68% 8.56% 6.98% -3.72% -
ROE 10.94% 7.14% 2.48% 7.01% 9.60% -3.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.04 14.63 13.02 11.25 9.09 6.34 20.38%
EPS 1.86 1.08 0.35 0.96 0.63 -0.24 -
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 8.06 7.37 6.56 5.79 4.51 3.13 20.81%
EPS 0.94 0.54 0.18 0.50 0.31 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0855 0.0763 0.0708 0.0707 0.0328 0.0325 21.33%
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 0.56 0.55 0.92 1.07 1.32 3.63 -31.17%
P/EPS 4.83 7.39 34.35 12.46 18.91 -97.56 -
EY 20.69 13.53 2.91 8.03 5.29 -1.03 -
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 - -
Price 0.09 0.09 0.12 0.10 0.10 0.00 -
P/RPS 0.56 0.61 0.92 0.89 1.10 0.00 -
P/EPS 4.83 8.32 34.35 10.38 15.76 0.00 -
EY 20.69 12.02 2.91 9.63 6.35 0.00 -
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 0.00 -

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