Highlights

[OPENSYS] QoQ Quarter Result on 2009-09-30 [#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 -     -25.23%    YoY -     3.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,525 6,360 8,223 8,044 8,588 6,792 9,331 -21.27%
  QoQ % 2.59% -22.66% 2.23% -6.33% 26.44% -27.21% -
  Horiz. % 69.93% 68.16% 88.13% 86.21% 92.04% 72.79% 100.00%
PBT 785 692 28 957 1,108 1,079 1,068 -18.60%
  QoQ % 13.44% 2,371.43% -97.07% -13.63% 2.69% 1.03% -
  Horiz. % 73.50% 64.79% 2.62% 89.61% 103.75% 101.03% 100.00%
Tax -450 -450 92 0 172 -172 0 -
  QoQ % 0.00% -589.13% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 261.63% 261.63% -53.49% -0.00% -100.00% 100.00% -
NP 335 242 120 957 1,280 907 1,068 -53.93%
  QoQ % 38.43% 101.67% -87.46% -25.23% 41.12% -15.07% -
  Horiz. % 31.37% 22.66% 11.24% 89.61% 119.85% 84.93% 100.00%
NP to SH 335 242 120 957 1,280 907 1,068 -53.93%
  QoQ % 38.43% 101.67% -87.46% -25.23% 41.12% -15.07% -
  Horiz. % 31.37% 22.66% 11.24% 89.61% 119.85% 84.93% 100.00%
Tax Rate 57.32 % 65.03 % -328.57 % - % -15.52 % 15.94 % - % -
  QoQ % -11.86% 119.79% 0.00% 0.00% -197.37% 0.00% -
  Horiz. % 359.60% 407.97% -2,061.29% 0.00% -97.37% 100.00% -
Total Cost 6,190 6,118 8,103 7,087 7,308 5,885 8,263 -17.56%
  QoQ % 1.18% -24.50% 14.34% -3.02% 24.18% -28.78% -
  Horiz. % 74.91% 74.04% 98.06% 85.77% 88.44% 71.22% 100.00%
Net Worth 38,547 38,742 41,999 38,836 38,220 36,390 35,689 5.29%
  QoQ % -0.50% -7.76% 8.15% 1.61% 5.03% 1.97% -
  Horiz. % 108.01% 108.55% 117.68% 108.82% 107.09% 101.97% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 38,547 38,742 41,999 38,836 38,220 36,390 35,689 5.29%
  QoQ % -0.50% -7.76% 8.15% 1.61% 5.03% 1.97% -
  Horiz. % 108.01% 108.55% 117.68% 108.82% 107.09% 101.97% 100.00%
NOSH 223,333 220,000 239,999 222,558 224,561 221,219 222,500 0.25%
  QoQ % 1.52% -8.33% 7.84% -0.89% 1.51% -0.58% -
  Horiz. % 100.37% 98.88% 107.87% 100.03% 100.93% 99.42% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.13 % 3.81 % 1.46 % 11.90 % 14.90 % 13.35 % 11.45 % -41.53%
  QoQ % 34.65% 160.96% -87.73% -20.13% 11.61% 16.59% -
  Horiz. % 44.80% 33.28% 12.75% 103.93% 130.13% 116.59% 100.00%
ROE 0.87 % 0.62 % 0.29 % 2.46 % 3.35 % 2.49 % 2.99 % -56.19%
  QoQ % 40.32% 113.79% -88.21% -26.57% 34.54% -16.72% -
  Horiz. % 29.10% 20.74% 9.70% 82.27% 112.04% 83.28% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.92 2.89 3.43 3.61 3.82 3.07 4.19 -21.45%
  QoQ % 1.04% -15.74% -4.99% -5.50% 24.43% -26.73% -
  Horiz. % 69.69% 68.97% 81.86% 86.16% 91.17% 73.27% 100.00%
EPS 0.15 0.11 0.05 0.43 0.57 0.41 0.48 -54.05%
  QoQ % 36.36% 120.00% -88.37% -24.56% 39.02% -14.58% -
  Horiz. % 31.25% 22.92% 10.42% 89.58% 118.75% 85.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1726 0.1761 0.1750 0.1745 0.1702 0.1645 0.1604 5.02%
  QoQ % -1.99% 0.63% 0.29% 2.53% 3.47% 2.56% -
  Horiz. % 107.61% 109.79% 109.10% 108.79% 106.11% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.19 2.14 2.76 2.70 2.88 2.28 3.13 -21.24%
  QoQ % 2.34% -22.46% 2.22% -6.25% 26.32% -27.16% -
  Horiz. % 69.97% 68.37% 88.18% 86.26% 92.01% 72.84% 100.00%
EPS 0.11 0.08 0.04 0.32 0.43 0.30 0.36 -54.73%
  QoQ % 37.50% 100.00% -87.50% -25.58% 43.33% -16.67% -
  Horiz. % 30.56% 22.22% 11.11% 88.89% 119.44% 83.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1294 0.1301 0.1410 0.1304 0.1283 0.1222 0.1198 5.29%
  QoQ % -0.54% -7.73% 8.13% 1.64% 4.99% 2.00% -
  Horiz. % 108.01% 108.60% 117.70% 108.85% 107.10% 102.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.1000 0.1200 0.1200 0.0900 0.0900 0.0700 0.0800 -
P/RPS 3.42 4.15 3.50 2.49 2.35 2.28 1.91 47.61%
  QoQ % -17.59% 18.57% 40.56% 5.96% 3.07% 19.37% -
  Horiz. % 179.06% 217.28% 183.25% 130.37% 123.04% 119.37% 100.00%
P/EPS 66.67 109.09 240.00 20.93 15.79 17.07 16.67 152.60%
  QoQ % -38.89% -54.55% 1,046.68% 32.55% -7.50% 2.40% -
  Horiz. % 399.94% 654.41% 1,439.71% 125.55% 94.72% 102.40% 100.00%
EY 1.50 0.92 0.42 4.78 6.33 5.86 6.00 -60.42%
  QoQ % 63.04% 119.05% -91.21% -24.49% 8.02% -2.33% -
  Horiz. % 25.00% 15.33% 7.00% 79.67% 105.50% 97.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.68 0.69 0.52 0.53 0.43 0.50 10.43%
  QoQ % -14.71% -1.45% 32.69% -1.89% 23.26% -14.00% -
  Horiz. % 116.00% 136.00% 138.00% 104.00% 106.00% 86.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 11/02/10 20/11/09 25/08/09 22/05/09 19/02/09 -
Price 0.1000 0.1200 0.1000 0.1200 0.0900 0.0900 0.0700 -
P/RPS 3.42 4.15 2.92 3.32 2.35 2.93 1.67 61.48%
  QoQ % -17.59% 42.12% -12.05% 41.28% -19.80% 75.45% -
  Horiz. % 204.79% 248.50% 174.85% 198.80% 140.72% 175.45% 100.00%
P/EPS 66.67 109.09 200.00 27.91 15.79 21.95 14.58 176.26%
  QoQ % -38.89% -45.46% 616.59% 76.76% -28.06% 50.55% -
  Horiz. % 457.27% 748.22% 1,371.74% 191.43% 108.30% 150.55% 100.00%
EY 1.50 0.92 0.50 3.58 6.33 4.56 6.86 -63.81%
  QoQ % 63.04% 84.00% -86.03% -43.44% 38.82% -33.53% -
  Horiz. % 21.87% 13.41% 7.29% 52.19% 92.27% 66.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.68 0.57 0.69 0.53 0.55 0.44 20.28%
  QoQ % -14.71% 19.30% -17.39% 30.19% -3.64% 25.00% -
  Horiz. % 131.82% 154.55% 129.55% 156.82% 120.45% 125.00% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers