[OPENSYS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 34.01%
YoY- 75.09%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,364 29,081 27,875 28,042 27,569 26,789 27,821 10.59%
PBT 5,967 5,763 4,766 4,426 3,976 3,046 2,334 86.86%
Tax -566 -529 -784 -1,530 -1,815 -1,800 -1,258 -41.25%
NP 5,401 5,234 3,982 2,896 2,161 1,246 1,076 192.87%
-
NP to SH 5,401 5,234 3,982 2,896 2,161 1,246 1,076 192.87%
-
Tax Rate 9.49% 9.18% 16.45% 34.57% 45.65% 59.09% 53.90% -
Total Cost 26,963 23,847 23,893 25,146 25,408 25,543 26,745 0.54%
-
Net Worth 0 32,532 0 0 0 39,172 38,836 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,111 1,111 - - - - - -
Div Payout % 20.59% 21.24% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 32,532 0 0 0 39,172 38,836 -
NOSH 223,225 222,368 229,629 215,555 219,999 223,076 222,941 0.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 16.69% 18.00% 14.29% 10.33% 7.84% 4.65% 3.87% -
ROE 0.00% 16.09% 0.00% 0.00% 0.00% 3.18% 2.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.50 13.08 12.14 13.01 12.53 12.01 12.48 10.50%
EPS 2.42 2.35 1.73 1.34 0.98 0.56 0.48 193.73%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1463 0.00 0.00 0.00 0.1756 0.1742 -
Adjusted Per Share Value based on latest NOSH - 215,555
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.24 6.51 6.24 6.28 6.17 6.00 6.23 10.52%
EPS 1.21 1.17 0.89 0.65 0.48 0.28 0.24 193.73%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0728 0.00 0.00 0.00 0.0877 0.0869 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.14 0.13 0.09 0.12 0.085 0.08 0.09 -
P/RPS 0.97 0.99 0.74 0.92 0.68 0.67 0.72 21.95%
P/EPS 5.79 5.52 5.19 8.93 8.65 14.32 18.65 -54.11%
EY 17.28 18.11 19.27 11.20 11.56 6.98 5.36 118.07%
DY 3.56 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 0.00 0.00 0.00 0.46 0.52 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 27/02/12 18/11/11 19/08/11 25/05/11 21/02/11 19/11/10 -
Price 0.12 0.12 0.11 0.10 0.10 0.09 0.09 -
P/RPS 0.83 0.92 0.91 0.77 0.80 0.75 0.72 9.93%
P/EPS 4.96 5.10 6.34 7.44 10.18 16.11 18.65 -58.61%
EY 20.16 19.61 15.76 13.44 9.82 6.21 5.36 141.65%
DY 4.15 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.82 0.00 0.00 0.00 0.51 0.52 -

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