[OPENSYS] YoY TTM 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- -5.61%
YoY- 70.35%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 31,647 34,553 32,305 26,692 20,268 20,318 8,733 23.91%
PBT 3,172 3,054 1,548 751 463 585 2,061 7.44%
Tax 92 -37 -31 -27 -38 -3 -9 -
NP 3,264 3,017 1,517 724 425 582 2,052 8.03%
-
NP to SH 3,264 3,017 1,517 724 425 582 2,052 8.03%
-
Tax Rate -2.90% 1.21% 2.00% 3.60% 8.21% 0.51% 0.44% -
Total Cost 28,383 31,536 30,788 25,968 19,843 19,736 6,681 27.23%
-
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 10.31% 8.73% 4.70% 2.71% 2.10% 2.86% 23.50% -
ROE 7.77% 8.45% 4.71% 2.39% 1.45% 3.46% 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 13.19 15.53 14.74 12.34 9.38 9.11 5.19 16.80%
EPS 1.36 1.36 0.69 0.33 0.20 0.26 1.22 1.82%
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 7.08 7.73 7.23 5.97 4.54 4.55 1.95 23.95%
EPS 0.73 0.68 0.34 0.16 0.10 0.13 0.46 7.99%
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 0.91 0.52 0.61 1.13 0.85 1.87 0.00 -
P/EPS 8.82 5.90 13.00 41.82 40.68 65.12 0.00 -
EY 11.33 16.95 7.69 2.39 2.46 1.54 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 - -
Price 0.10 0.07 0.08 0.14 0.11 0.15 0.00 -
P/RPS 0.76 0.45 0.54 1.13 1.17 1.65 0.00 -
P/EPS 7.35 5.16 11.56 41.82 55.93 57.46 0.00 -
EY 13.60 19.37 8.65 2.39 1.79 1.74 0.00 -
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 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