[OPENSYS] QoQ Cumulative 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- 48.67%
YoY- 369.08%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,994 10,423 29,081 20,684 14,138 7,140 26,789 -23.32%
PBT 2,628 1,826 5,764 4,027 2,858 1,622 3,045 -9.36%
Tax -694 -502 253 448 152 -465 -1,800 -47.05%
NP 1,934 1,324 6,017 4,475 3,010 1,157 1,245 34.16%
-
NP to SH 1,934 1,324 6,017 4,475 3,010 1,157 1,245 34.16%
-
Tax Rate 26.41% 27.49% -4.39% -11.12% -5.32% 28.67% 59.11% -
Total Cost 16,060 9,099 23,064 16,209 11,128 5,983 25,544 -26.63%
-
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 1,117 - 2,231 1,118 1,129 - - -
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 5.77% 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 8.05 4.67 13.03 9.25 6.26 3.25 12.05 -23.59%
EPS 0.87 0.59 2.70 2.00 1.35 0.52 0.56 34.17%
DPS 0.50 0.00 1.00 0.50 0.50 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 4.03 2.33 6.51 4.63 3.16 1.60 6.00 -23.32%
EPS 0.43 0.30 1.35 1.00 0.67 0.26 0.28 33.14%
DPS 0.25 0.00 0.50 0.25 0.25 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 1.49 3.00 1.00 0.97 1.92 2.62 0.66 72.17%
P/EPS 13.86 23.60 4.82 4.50 9.00 16.16 14.29 -2.01%
EY 7.21 4.24 20.74 22.22 11.11 6.19 7.00 1.99%
DY 4.17 0.00 7.69 5.56 4.17 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 1.99 2.57 0.92 1.19 1.60 3.08 0.75 91.77%
P/EPS 18.48 20.23 4.45 5.50 7.50 19.01 16.07 9.77%
EY 5.41 4.94 22.47 18.18 13.33 5.26 6.22 -8.88%
DY 3.13 0.00 8.33 4.55 5.00 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