[OPENSYS] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 255.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 33,455 22,988 24,774 19,753 19.19%
PBT 1,334 790 1,902 815 17.85%
Tax -19 -23 -38 -9 28.28%
NP 1,315 767 1,864 806 17.72%
-
NP to SH 1,315 767 1,864 806 17.72%
-
Tax Rate 1.42% 2.91% 2.00% 1.10% -
Total Cost 32,140 22,221 22,910 18,947 19.26%
-
Net Worth 32,027 31,738 16,055 15,492 27.39%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 32,027 31,738 16,055 15,492 27.39%
NOSH 221,794 228,666 222,999 220,999 0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.93% 3.34% 7.52% 4.08% -
ROE 4.11% 2.42% 11.61% 5.20% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.08 10.05 11.11 8.94 19.03%
EPS 0.59 0.34 0.84 0.36 17.90%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.1388 0.072 0.0701 27.23%
Adjusted Per Share Value based on latest NOSH - 220,999
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.49 5.14 5.54 4.42 19.22%
EPS 0.29 0.17 0.42 0.18 17.23%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.071 0.0359 0.0347 27.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.09 0.10 0.10 0.18 -
P/RPS 0.60 0.99 0.90 2.01 -33.16%
P/EPS 15.18 29.81 11.96 49.35 -32.49%
EY 6.59 3.35 8.36 2.03 48.06%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 1.39 2.57 -37.74%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 14/11/07 21/11/06 14/11/05 25/11/04 -
Price 0.09 0.14 0.08 0.19 -
P/RPS 0.60 1.39 0.72 2.13 -34.44%
P/EPS 15.18 41.74 9.57 52.10 -33.70%
EY 6.59 2.40 10.45 1.92 50.84%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.01 1.11 2.71 -38.83%

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