[OPENSYS] QoQ TTM 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- -20.37%
YoY- -29.12%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM 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 27,821 29,152 31,215 31,647 32,755 36,026 -17.87%
PBT 3,046 2,334 2,462 2,785 3,172 4,212 4,187 -19.06%
Tax -1,800 -1,258 -808 -186 92 0 -5 4906.62%
NP 1,246 1,076 1,654 2,599 3,264 4,212 4,182 -55.29%
-
NP to SH 1,246 1,076 1,654 2,599 3,264 4,212 4,182 -55.29%
-
Tax Rate 59.09% 53.90% 32.82% 6.68% -2.90% 0.00% 0.12% -
Total Cost 25,543 26,745 27,498 28,616 28,383 28,543 31,844 -13.63%
-
Net Worth 39,172 38,836 38,547 38,742 41,999 38,836 38,220 1.64%
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 39,172 38,836 38,547 38,742 41,999 38,836 38,220 1.64%
NOSH 223,076 222,941 223,333 220,000 239,999 222,558 224,561 -0.44%
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% 3.87% 5.67% 8.33% 10.31% 12.86% 11.61% -
ROE 3.18% 2.77% 4.29% 6.71% 7.77% 10.85% 10.94% -
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 12.01 12.48 13.05 14.19 13.19 14.72 16.04 -17.49%
EPS 0.56 0.48 0.74 1.18 1.36 1.89 1.86 -54.98%
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 6.23 6.52 6.99 7.08 7.33 8.06 -17.81%
EPS 0.28 0.24 0.37 0.58 0.73 0.94 0.94 -55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0869 0.0863 0.0867 0.094 0.0869 0.0855 1.70%
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 0.67 0.72 0.77 0.85 0.91 0.61 0.56 12.66%
P/EPS 14.32 18.65 13.50 10.16 8.82 4.76 4.83 105.97%
EY 6.98 5.36 7.41 9.84 11.33 21.03 20.69 -51.44%
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 0.72 0.77 0.85 0.76 0.82 0.56 21.43%
P/EPS 16.11 18.65 13.50 10.16 7.35 6.34 4.83 122.74%
EY 6.21 5.36 7.41 9.84 13.60 15.77 20.69 -55.07%
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