[OPENSYS] YoY Annualized Quarter 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- -4.12%
YoY- 61.4%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,580 27,578 26,130 31,230 33,628 33,280 24,262 5.03%
PBT 4,162 5,369 3,072 4,192 2,645 1,308 530 40.94%
Tax -1,213 597 -1,800 0 -48 -16 -26 89.62%
NP 2,949 5,966 1,272 4,192 2,597 1,292 504 34.20%
-
NP to SH 2,949 5,966 1,272 4,192 2,597 1,292 504 34.20%
-
Tax Rate 29.14% -11.12% 58.59% 0.00% 1.81% 1.22% 4.91% -
Total Cost 29,630 21,612 24,858 27,038 31,030 31,988 23,758 3.74%
-
Net Worth 33,781 0 38,648 38,909 34,840 32,540 31,434 1.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,276 1,491 - - - - - -
Div Payout % 111.10% 25.00% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 33,781 0 38,648 38,909 34,840 32,540 31,434 1.20%
NOSH 223,420 223,728 221,860 222,978 223,908 225,348 226,470 -0.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.05% 21.64% 4.87% 13.42% 7.72% 3.88% 2.08% -
ROE 8.73% 0.00% 3.29% 10.77% 7.46% 3.97% 1.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.58 12.33 11.78 14.01 15.02 14.77 10.71 5.27%
EPS 1.32 2.67 0.57 1.88 1.16 0.57 0.23 33.77%
DPS 1.47 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.00 0.1742 0.1745 0.1556 0.1444 0.1388 1.43%
Adjusted Per Share Value based on latest NOSH - 222,558
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.29 6.17 5.85 6.99 7.53 7.45 5.43 5.02%
EPS 0.66 1.34 0.28 0.94 0.58 0.29 0.11 34.76%
DPS 0.73 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.00 0.0865 0.0871 0.078 0.0728 0.0703 1.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.09 0.09 0.09 0.10 0.09 0.10 -
P/RPS 0.96 0.73 0.76 0.64 0.67 0.61 0.93 0.53%
P/EPS 10.61 3.37 15.70 4.79 8.62 15.70 44.93 -21.36%
EY 9.43 29.63 6.37 20.89 11.60 6.37 2.23 27.13%
DY 10.48 7.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.52 0.52 0.64 0.62 0.72 4.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 18/11/11 19/11/10 20/11/09 21/11/08 14/11/07 21/11/06 -
Price 0.14 0.11 0.09 0.12 0.06 0.09 0.14 -
P/RPS 0.96 0.89 0.76 0.86 0.40 0.61 1.31 -5.04%
P/EPS 10.61 4.12 15.70 6.38 5.17 15.70 62.91 -25.64%
EY 9.43 24.24 6.37 15.67 19.33 6.37 1.59 34.50%
DY 10.48 6.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.52 0.69 0.39 0.62 1.01 -1.36%

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