[OPENSYS] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.89%
YoY- 369.08%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 35,988 41,692 29,081 27,578 28,276 28,560 26,789 21.77%
PBT 5,256 7,304 5,764 5,369 5,716 6,488 3,045 43.94%
Tax -1,388 -2,008 253 597 304 -1,860 -1,800 -15.92%
NP 3,868 5,296 6,017 5,966 6,020 4,628 1,245 113.06%
-
NP to SH 3,868 5,296 6,017 5,966 6,020 4,628 1,245 113.06%
-
Tax Rate 26.41% 27.49% -4.39% -11.12% -5.32% 28.67% 59.11% -
Total Cost 32,120 36,396 23,064 21,612 22,256 23,932 25,544 16.51%
-
Net Worth 33,513 0 32,653 0 0 0 39,039 -9.68%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,234 - 2,231 1,491 2,258 - - -
Div Payout % 57.76% - 37.09% 25.00% 37.51% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 33,513 0 32,653 0 0 0 39,039 -9.68%
NOSH 223,420 223,225 223,195 223,728 225,806 219,999 222,321 0.32%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.75% 12.70% 20.69% 21.64% 21.29% 16.20% 4.65% -
ROE 11.54% 0.00% 18.43% 0.00% 0.00% 0.00% 3.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.11 18.68 13.03 12.33 12.52 12.98 12.05 21.38%
EPS 1.74 2.36 2.70 2.67 2.70 2.08 0.56 113.07%
DPS 1.00 0.00 1.00 0.67 1.00 0.00 0.00 -
NAPS 0.15 0.00 0.1463 0.00 0.00 0.00 0.1756 -9.98%
Adjusted Per Share Value based on latest NOSH - 229,629
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.05 9.33 6.51 6.17 6.33 6.39 6.00 21.66%
EPS 0.87 1.19 1.35 1.34 1.35 1.04 0.28 113.07%
DPS 0.50 0.00 0.50 0.33 0.51 0.00 0.00 -
NAPS 0.075 0.00 0.0731 0.00 0.00 0.00 0.0874 -9.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.14 0.13 0.09 0.12 0.085 0.08 -
P/RPS 0.74 0.75 1.00 0.73 0.96 0.65 0.66 7.93%
P/EPS 6.93 5.90 4.82 3.37 4.50 4.04 14.29 -38.30%
EY 14.43 16.95 20.74 29.63 22.22 24.75 7.00 62.04%
DY 8.33 0.00 7.69 7.41 8.33 0.00 0.00 -
P/NAPS 0.80 0.00 0.89 0.00 0.00 0.00 0.46 44.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 27/02/12 18/11/11 19/08/11 25/05/11 21/02/11 -
Price 0.16 0.12 0.12 0.11 0.10 0.10 0.09 -
P/RPS 0.99 0.64 0.92 0.89 0.80 0.77 0.75 20.35%
P/EPS 9.24 5.06 4.45 4.12 3.75 4.75 16.07 -30.87%
EY 10.82 19.77 22.47 24.24 26.66 21.04 6.22 44.68%
DY 6.25 0.00 8.33 6.06 10.00 0.00 0.00 -
P/NAPS 1.07 0.00 0.82 0.00 0.00 0.00 0.51 63.96%

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