[OPENSYS] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.72%
YoY- 68.68%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 29,152 31,215 31,647 32,755 36,026 35,202 34,553 -10.74%
PBT 2,462 2,785 3,172 4,212 4,187 3,857 3,054 -13.41%
Tax -808 -186 92 0 -5 -190 -37 685.70%
NP 1,654 2,599 3,264 4,212 4,182 3,667 3,017 -33.08%
-
NP to SH 1,654 2,599 3,264 4,212 4,182 3,667 3,017 -33.08%
-
Tax Rate 32.82% 6.68% -2.90% 0.00% 0.12% 4.93% 1.21% -
Total Cost 27,498 28,616 28,383 28,543 31,844 31,535 31,536 -8.75%
-
Net Worth 38,547 38,742 41,999 38,836 38,220 36,390 35,689 5.28%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 38,547 38,742 41,999 38,836 38,220 36,390 35,689 5.28%
NOSH 223,333 220,000 239,999 222,558 224,561 221,219 222,500 0.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.67% 8.33% 10.31% 12.86% 11.61% 10.42% 8.73% -
ROE 4.29% 6.71% 7.77% 10.85% 10.94% 10.08% 8.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.05 14.19 13.19 14.72 16.04 15.91 15.53 -10.97%
EPS 0.74 1.18 1.36 1.89 1.86 1.66 1.36 -33.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1761 0.175 0.1745 0.1702 0.1645 0.1604 5.02%
Adjusted Per Share Value based on latest NOSH - 222,558
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.52 6.99 7.08 7.33 8.06 7.88 7.73 -10.75%
EPS 0.37 0.58 0.73 0.94 0.94 0.82 0.68 -33.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0867 0.094 0.0869 0.0855 0.0814 0.0799 5.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.10 0.12 0.12 0.09 0.09 0.07 0.08 -
P/RPS 0.77 0.85 0.91 0.61 0.56 0.44 0.52 30.00%
P/EPS 13.50 10.16 8.82 4.76 4.83 4.22 5.90 73.90%
EY 7.41 9.84 11.33 21.03 20.69 23.68 16.95 -42.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.69 0.52 0.53 0.43 0.50 10.43%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 11/02/10 20/11/09 25/08/09 22/05/09 19/02/09 -
Price 0.10 0.12 0.10 0.12 0.09 0.09 0.07 -
P/RPS 0.77 0.85 0.76 0.82 0.56 0.57 0.45 43.20%
P/EPS 13.50 10.16 7.35 6.34 4.83 5.43 5.16 90.20%
EY 7.41 9.84 13.60 15.77 20.69 18.42 19.37 -47.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.57 0.69 0.53 0.55 0.44 20.28%

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