[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 16.43%
YoY- 99.6%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 31,230 30,760 27,168 34,553 33,628 27,814 24,572 17.31%
PBT 4,192 4,372 4,316 3,043 2,645 2,106 1,104 143.19%
Tax 0 0 -688 -19 -48 -64 -76 -
NP 4,192 4,372 3,628 3,024 2,597 2,042 1,028 155.02%
-
NP to SH 4,192 4,372 3,628 3,024 2,597 2,042 1,028 155.02%
-
Tax Rate 0.00% 0.00% 15.94% 0.62% 1.81% 3.04% 6.88% -
Total Cost 27,038 26,388 23,540 31,529 31,030 25,772 23,544 9.65%
-
Net Worth 38,909 37,965 36,390 35,846 34,840 34,373 31,696 14.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 38,909 37,965 36,390 35,846 34,840 34,373 31,696 14.63%
NOSH 222,978 223,061 221,219 223,481 223,908 226,888 214,166 2.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.42% 14.21% 13.35% 8.75% 7.72% 7.34% 4.18% -
ROE 10.77% 11.52% 9.97% 8.44% 7.46% 5.94% 3.24% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 14.01 13.79 12.28 15.46 15.02 12.26 11.47 14.25%
EPS 1.88 1.96 1.64 1.35 1.16 0.90 0.48 148.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1745 0.1702 0.1645 0.1604 0.1556 0.1515 0.148 11.59%
Adjusted Per Share Value based on latest NOSH - 222,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.99 6.88 6.08 7.73 7.53 6.22 5.50 17.31%
EPS 0.94 0.98 0.81 0.68 0.58 0.46 0.23 155.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0871 0.085 0.0814 0.0802 0.078 0.0769 0.0709 14.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.09 0.07 0.08 0.10 0.08 0.08 -
P/RPS 0.64 0.65 0.57 0.52 0.67 0.65 0.70 -5.79%
P/EPS 4.79 4.59 4.27 5.91 8.62 8.89 16.67 -56.42%
EY 20.89 21.78 23.43 16.91 11.60 11.25 6.00 129.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.53 0.43 0.50 0.64 0.53 0.54 -2.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 25/08/09 22/05/09 19/02/09 21/11/08 22/08/08 26/05/08 -
Price 0.12 0.09 0.09 0.07 0.06 0.09 0.08 -
P/RPS 0.86 0.65 0.73 0.45 0.40 0.73 0.70 14.69%
P/EPS 6.38 4.59 5.49 5.17 5.17 10.00 16.67 -47.25%
EY 15.67 21.78 18.22 19.33 19.33 10.00 6.00 89.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.53 0.55 0.44 0.39 0.59 0.54 17.73%

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