[OPENSYS] YoY 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 33,558 32,831 27,875 27,821 32,755 32,568 33,455 0.05%
PBT 6,769 4,859 4,766 2,334 4,212 2,553 1,334 31.05%
Tax -1,828 -1,165 -784 -1,258 0 -56 -19 113.91%
NP 4,941 3,694 3,982 1,076 4,212 2,497 1,315 24.66%
-
NP to SH 4,941 3,694 3,982 1,076 4,212 2,497 1,315 24.66%
-
Tax Rate 27.01% 23.98% 16.45% 53.90% 0.00% 2.19% 1.42% -
Total Cost 28,617 29,137 23,893 26,745 28,543 30,071 32,140 -1.91%
-
Net Worth 35,143 33,781 0 38,836 38,836 35,180 32,027 1.55%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,234 3,569 - - - - - -
Div Payout % 45.22% 96.63% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 35,143 33,781 0 38,836 38,836 35,180 32,027 1.55%
NOSH 223,420 223,420 229,629 222,941 222,558 226,097 221,794 0.12%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.72% 11.25% 14.29% 3.87% 12.86% 7.67% 3.93% -
ROE 14.06% 10.94% 0.00% 2.77% 10.85% 7.10% 4.11% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.02 14.69 12.14 12.48 14.72 14.40 15.08 -0.06%
EPS 2.21 1.65 1.73 0.48 1.89 1.10 0.59 24.59%
DPS 1.00 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1512 0.00 0.1742 0.1745 0.1556 0.1444 1.43%
Adjusted Per Share Value based on latest NOSH - 222,941
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.51 7.35 6.24 6.23 7.33 7.29 7.49 0.04%
EPS 1.11 0.83 0.89 0.24 0.94 0.56 0.29 25.04%
DPS 0.50 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.0756 0.00 0.0869 0.0869 0.0787 0.0717 1.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.14 0.14 0.09 0.09 0.09 0.10 0.09 -
P/RPS 0.93 0.95 0.74 0.72 0.61 0.69 0.60 7.57%
P/EPS 6.33 8.47 5.19 18.65 4.76 9.05 15.18 -13.55%
EY 15.80 11.81 19.27 5.36 21.03 11.04 6.59 15.67%
DY 7.14 11.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.93 0.00 0.52 0.52 0.64 0.62 6.20%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 28/11/12 18/11/11 19/11/10 20/11/09 21/11/08 14/11/07 -
Price 0.17 0.14 0.11 0.09 0.12 0.06 0.09 -
P/RPS 1.13 0.95 0.91 0.72 0.82 0.42 0.60 11.11%
P/EPS 7.69 8.47 6.34 18.65 6.34 5.43 15.18 -10.70%
EY 13.01 11.81 15.76 5.36 15.77 18.41 6.59 11.99%
DY 5.88 11.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 0.00 0.52 0.69 0.39 0.62 9.68%

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