Highlights

[OPENSYS] QoQ Quarter Result on 2011-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 19-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -7.52%    YoY -     219.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,423 8,397 6,546 6,998 7,140 7,191 6,713 34.05%
  QoQ % 24.13% 28.28% -6.46% -1.99% -0.71% 7.12% -
  Horiz. % 155.27% 125.09% 97.51% 104.25% 106.36% 107.12% 100.00%
PBT 1,826 1,737 1,169 1,235 1,622 740 829 69.21%
  QoQ % 5.12% 48.59% -5.34% -23.86% 119.19% -10.74% -
  Horiz. % 220.27% 209.53% 141.01% 148.97% 195.66% 89.26% 100.00%
Tax -502 -195 296 -165 -465 -450 -450 7.56%
  QoQ % -157.44% -165.88% 279.39% 64.52% -3.33% 0.00% -
  Horiz. % 111.56% 43.33% -65.78% 36.67% 103.33% 100.00% 100.00%
NP 1,324 1,542 1,465 1,070 1,157 290 379 130.06%
  QoQ % -14.14% 5.26% 36.92% -7.52% 298.97% -23.48% -
  Horiz. % 349.34% 406.86% 386.54% 282.32% 305.28% 76.52% 100.00%
NP to SH 1,324 1,542 1,465 1,070 1,157 290 379 130.06%
  QoQ % -14.14% 5.26% 36.92% -7.52% 298.97% -23.48% -
  Horiz. % 349.34% 406.86% 386.54% 282.32% 305.28% 76.52% 100.00%
Tax Rate 27.49 % 11.23 % -25.32 % 13.36 % 28.67 % 60.81 % 54.28 % -36.44%
  QoQ % 144.79% 144.35% -289.52% -53.40% -52.85% 12.03% -
  Horiz. % 50.64% 20.69% -46.65% 24.61% 52.82% 112.03% 100.00%
Total Cost 9,099 6,855 5,081 5,928 5,983 6,901 6,334 27.29%
  QoQ % 32.74% 34.91% -14.29% -0.92% -13.30% 8.95% -
  Horiz. % 143.65% 108.23% 80.22% 93.59% 94.46% 108.95% 100.00%
Net Worth 0 32,532 0 0 0 39,172 38,836 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.87% -
  Horiz. % 0.00% 83.77% 0.00% 0.00% 0.00% 100.87% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,111 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 72.10 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 32,532 0 0 0 39,172 38,836 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.87% -
  Horiz. % 0.00% 83.77% 0.00% 0.00% 0.00% 100.87% 100.00%
NOSH 223,225 222,368 229,629 215,555 219,999 223,076 222,941 0.09%
  QoQ % 0.39% -3.16% 6.53% -2.02% -1.38% 0.06% -
  Horiz. % 100.13% 99.74% 103.00% 96.69% 98.68% 100.06% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.70 % 18.36 % 22.38 % 15.29 % 16.20 % 4.03 % 5.65 % 71.51%
  QoQ % -30.83% -17.96% 46.37% -5.62% 301.99% -28.67% -
  Horiz. % 224.78% 324.96% 396.11% 270.62% 286.73% 71.33% 100.00%
ROE - % 4.74 % - % - % - % 0.74 % 0.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -24.49% -
  Horiz. % 0.00% 483.67% 0.00% 0.00% 0.00% 75.51% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.67 3.78 2.85 3.25 3.25 3.22 3.01 33.98%
  QoQ % 23.54% 32.63% -12.31% 0.00% 0.93% 6.98% -
  Horiz. % 155.15% 125.58% 94.68% 107.97% 107.97% 106.98% 100.00%
EPS 0.59 0.69 0.66 0.48 0.52 0.13 0.17 129.06%
  QoQ % -14.49% 4.55% 37.50% -7.69% 300.00% -23.53% -
  Horiz. % 347.06% 405.88% 388.24% 282.35% 305.88% 76.47% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0000 0.1463 0.0000 0.0000 0.0000 0.1756 0.1742 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.80% -
  Horiz. % 0.00% 83.98% 0.00% 0.00% 0.00% 100.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.50 2.82 2.20 2.35 2.40 2.41 2.25 34.22%
  QoQ % 24.11% 28.18% -6.38% -2.08% -0.41% 7.11% -
  Horiz. % 155.56% 125.33% 97.78% 104.44% 106.67% 107.11% 100.00%
EPS 0.44 0.52 0.49 0.36 0.39 0.10 0.13 125.26%
  QoQ % -15.38% 6.12% 36.11% -7.69% 290.00% -23.08% -
  Horiz. % 338.46% 400.00% 376.92% 276.92% 300.00% 76.92% 100.00%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.0000 0.1092 0.0000 0.0000 0.0000 0.1315 0.1304 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.84% -
  Horiz. % 0.00% 83.74% 0.00% 0.00% 0.00% 100.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1400 0.1300 0.0900 0.1200 0.0850 0.0800 0.0900 -
P/RPS 3.00 3.44 3.16 3.70 2.62 2.48 2.99 0.22%
  QoQ % -12.79% 8.86% -14.59% 41.22% 5.65% -17.06% -
  Horiz. % 100.33% 115.05% 105.69% 123.75% 87.63% 82.94% 100.00%
P/EPS 23.60 18.75 14.11 24.17 16.16 61.54 52.94 -41.62%
  QoQ % 25.87% 32.88% -41.62% 49.57% -73.74% 16.24% -
  Horiz. % 44.58% 35.42% 26.65% 45.66% 30.53% 116.24% 100.00%
EY 4.24 5.33 7.09 4.14 6.19 1.63 1.89 71.29%
  QoQ % -20.45% -24.82% 71.26% -33.12% 279.75% -13.76% -
  Horiz. % 224.34% 282.01% 375.13% 219.05% 327.51% 86.24% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.00 0.89 0.00 0.00 0.00 0.46 0.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -11.54% -
  Horiz. % 0.00% 171.15% 0.00% 0.00% 0.00% 88.46% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 27/02/12 18/11/11 19/08/11 25/05/11 21/02/11 19/11/10 -
Price 0.1200 0.1200 0.1100 0.1000 0.1000 0.0900 0.0900 -
P/RPS 2.57 3.18 3.86 3.08 3.08 2.79 2.99 -9.59%
  QoQ % -19.18% -17.62% 25.32% 0.00% 10.39% -6.69% -
  Horiz. % 85.95% 106.35% 129.10% 103.01% 103.01% 93.31% 100.00%
P/EPS 20.23 17.30 17.24 20.15 19.01 69.23 52.94 -47.31%
  QoQ % 16.94% 0.35% -14.44% 6.00% -72.54% 30.77% -
  Horiz. % 38.21% 32.68% 32.57% 38.06% 35.91% 130.77% 100.00%
EY 4.94 5.78 5.80 4.96 5.26 1.44 1.89 89.64%
  QoQ % -14.53% -0.34% 16.94% -5.70% 265.28% -23.81% -
  Horiz. % 261.38% 305.82% 306.88% 262.43% 278.31% 76.19% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.00 0.82 0.00 0.00 0.00 0.51 0.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.92% -
  Horiz. % 0.00% 157.69% 0.00% 0.00% 0.00% 98.08% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers