[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -92.58%
YoY- -73.32%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 26,789 19,598 12,885 6,360 31,647 23,423 15,380 44.61%
PBT 3,045 2,304 1,477 692 3,170 3,144 2,186 24.65%
Tax -1,800 -1,350 -900 -450 92 0 0 -
NP 1,245 954 577 242 3,262 3,144 2,186 -31.22%
-
NP to SH 1,245 954 577 242 3,262 3,144 2,186 -31.22%
-
Tax Rate 59.11% 58.59% 60.93% 65.03% -2.90% 0.00% 0.00% -
Total Cost 25,544 18,644 12,308 6,118 28,385 20,279 13,194 55.15%
-
Net Worth 39,039 38,648 38,303 38,742 39,111 38,909 37,965 1.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,039 38,648 38,303 38,742 39,111 38,909 37,965 1.87%
NOSH 222,321 221,860 221,923 220,000 223,493 222,978 223,061 -0.22%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.65% 4.87% 4.48% 3.81% 10.31% 13.42% 14.21% -
ROE 3.19% 2.47% 1.51% 0.62% 8.34% 8.08% 5.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.05 8.83 5.81 2.89 14.16 10.50 6.89 45.01%
EPS 0.56 0.43 0.26 0.11 1.46 1.41 0.98 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1742 0.1726 0.1761 0.175 0.1745 0.1702 2.09%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.00 4.39 2.88 1.42 7.08 5.24 3.44 44.75%
EPS 0.28 0.21 0.13 0.05 0.73 0.70 0.49 -31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.0865 0.0857 0.0867 0.0875 0.0871 0.085 1.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.09 0.10 0.12 0.12 0.09 0.09 -
P/RPS 0.66 1.02 1.72 4.15 0.85 0.86 1.31 -36.60%
P/EPS 14.29 20.93 38.46 109.09 8.22 6.38 9.18 34.20%
EY 7.00 4.78 2.60 0.92 12.16 15.67 10.89 -25.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.58 0.68 0.69 0.52 0.53 -8.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 19/11/10 20/08/10 21/05/10 11/02/10 20/11/09 25/08/09 -
Price 0.09 0.09 0.10 0.12 0.10 0.12 0.09 -
P/RPS 0.75 1.02 1.72 4.15 0.71 1.14 1.31 -30.98%
P/EPS 16.07 20.93 38.46 109.09 6.85 8.51 9.18 45.10%
EY 6.22 4.78 2.60 0.92 14.60 11.75 10.89 -31.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.58 0.68 0.57 0.69 0.53 -2.52%

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