[OPENSYS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -34.95%
YoY- -74.45%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 28,042 27,569 26,789 27,821 29,152 31,215 31,647 -7.76%
PBT 4,426 3,976 3,046 2,334 2,462 2,785 3,172 24.94%
Tax -1,530 -1,815 -1,800 -1,258 -808 -186 92 -
NP 2,896 2,161 1,246 1,076 1,654 2,599 3,264 -7.68%
-
NP to SH 2,896 2,161 1,246 1,076 1,654 2,599 3,264 -7.68%
-
Tax Rate 34.57% 45.65% 59.09% 53.90% 32.82% 6.68% -2.90% -
Total Cost 25,146 25,408 25,543 26,745 27,498 28,616 28,383 -7.77%
-
Net Worth 0 0 39,172 38,836 38,547 38,742 41,999 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 0 39,172 38,836 38,547 38,742 41,999 -
NOSH 215,555 219,999 223,076 222,941 223,333 220,000 239,999 -6.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.33% 7.84% 4.65% 3.87% 5.67% 8.33% 10.31% -
ROE 0.00% 0.00% 3.18% 2.77% 4.29% 6.71% 7.77% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.01 12.53 12.01 12.48 13.05 14.19 13.19 -0.91%
EPS 1.34 0.98 0.56 0.48 0.74 1.18 1.36 -0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.1756 0.1742 0.1726 0.1761 0.175 -
Adjusted Per Share Value based on latest NOSH - 222,941
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.28 6.17 6.00 6.23 6.52 6.99 7.08 -7.70%
EPS 0.65 0.48 0.28 0.24 0.37 0.58 0.73 -7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0877 0.0869 0.0863 0.0867 0.094 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.12 0.085 0.08 0.09 0.10 0.12 0.12 -
P/RPS 0.92 0.68 0.67 0.72 0.77 0.85 0.91 0.73%
P/EPS 8.93 8.65 14.32 18.65 13.50 10.16 8.82 0.83%
EY 11.20 11.56 6.98 5.36 7.41 9.84 11.33 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.46 0.52 0.58 0.68 0.69 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 25/05/11 21/02/11 19/11/10 20/08/10 21/05/10 11/02/10 -
Price 0.10 0.10 0.09 0.09 0.10 0.12 0.10 -
P/RPS 0.77 0.80 0.75 0.72 0.77 0.85 0.76 0.87%
P/EPS 7.44 10.18 16.11 18.65 13.50 10.16 7.35 0.81%
EY 13.44 9.82 6.21 5.36 7.41 9.84 13.60 -0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.51 0.52 0.58 0.68 0.57 -

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