[OPENSYS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 19.97%
YoY- 252.92%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,647 31,230 30,760 27,168 34,553 33,628 27,814 8.96%
PBT 3,170 4,192 4,372 4,316 3,043 2,645 2,106 31.24%
Tax 92 0 0 -688 -19 -48 -64 -
NP 3,262 4,192 4,372 3,628 3,024 2,597 2,042 36.53%
-
NP to SH 3,262 4,192 4,372 3,628 3,024 2,597 2,042 36.53%
-
Tax Rate -2.90% 0.00% 0.00% 15.94% 0.62% 1.81% 3.04% -
Total Cost 28,385 27,038 26,388 23,540 31,529 31,030 25,772 6.63%
-
Net Worth 39,111 38,909 37,965 36,390 35,846 34,840 34,373 8.96%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 39,111 38,909 37,965 36,390 35,846 34,840 34,373 8.96%
NOSH 223,493 222,978 223,061 221,219 223,481 223,908 226,888 -0.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.31% 13.42% 14.21% 13.35% 8.75% 7.72% 7.34% -
ROE 8.34% 10.77% 11.52% 9.97% 8.44% 7.46% 5.94% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.16 14.01 13.79 12.28 15.46 15.02 12.26 10.05%
EPS 1.46 1.88 1.96 1.64 1.35 1.16 0.90 37.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1745 0.1702 0.1645 0.1604 0.1556 0.1515 10.06%
Adjusted Per Share Value based on latest NOSH - 221,219
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.08 6.99 6.88 6.08 7.73 7.53 6.22 8.99%
EPS 0.73 0.94 0.98 0.81 0.68 0.58 0.46 35.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0875 0.0871 0.085 0.0814 0.0802 0.078 0.0769 8.96%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.09 0.09 0.07 0.08 0.10 0.08 -
P/RPS 0.85 0.64 0.65 0.57 0.52 0.67 0.65 19.52%
P/EPS 8.22 4.79 4.59 4.27 5.91 8.62 8.89 -5.07%
EY 12.16 20.89 21.78 23.43 16.91 11.60 11.25 5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.53 0.43 0.50 0.64 0.53 19.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 20/11/09 25/08/09 22/05/09 19/02/09 21/11/08 22/08/08 -
Price 0.10 0.12 0.09 0.09 0.07 0.06 0.09 -
P/RPS 0.71 0.86 0.65 0.73 0.45 0.40 0.73 -1.82%
P/EPS 6.85 6.38 4.59 5.49 5.17 5.17 10.00 -22.23%
EY 14.60 15.67 21.78 18.22 19.33 19.33 10.00 28.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.53 0.55 0.44 0.39 0.59 -2.26%

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