[OPENSYS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -87.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 27,433 22,142 22,309 9,772 41.06%
PBT 738 807 2,068 261 41.40%
Tax -19 -33 -16 -9 28.28%
NP 719 774 2,052 252 41.83%
-
NP to SH 719 774 2,052 252 41.83%
-
Tax Rate 2.57% 4.09% 0.77% 3.45% -
Total Cost 26,714 21,368 20,257 9,520 41.04%
-
Net Worth 19,628 25,745 16,169 17,442 4.01%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 19,628 25,745 16,169 17,442 4.01%
NOSH 140,000 190,000 219,999 214,285 -13.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.62% 3.50% 9.20% 2.58% -
ROE 3.66% 3.01% 12.69% 1.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 19.60 11.65 10.14 4.56 62.59%
EPS 0.51 0.41 0.93 0.12 61.98%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1402 0.1355 0.0735 0.0814 19.86%
Adjusted Per Share Value based on latest NOSH - 214,285
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.14 4.96 4.99 2.19 41.00%
EPS 0.16 0.17 0.46 0.06 38.67%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0576 0.0362 0.039 4.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.15 0.14 0.14 0.34 -
P/RPS 0.77 1.20 1.38 7.46 -53.09%
P/EPS 29.21 34.37 15.01 289.12 -53.42%
EY 3.42 2.91 6.66 0.35 113.78%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.03 1.90 4.18 -36.50%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/07 19/05/06 17/05/05 - -
Price 0.13 0.12 0.14 0.00 -
P/RPS 0.66 1.03 1.38 0.00 -
P/EPS 25.31 29.46 15.01 0.00 -
EY 3.95 3.39 6.66 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 1.90 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