Highlights

[OPENSYS] QoQ Quarter Result on 2010-09-30 [#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 -     13.13%    YoY -     -60.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,998 7,140 7,191 6,713 6,525 6,360 8,223 -10.22%
  QoQ % -1.99% -0.71% 7.12% 2.88% 2.59% -22.66% -
  Horiz. % 85.10% 86.83% 87.45% 81.64% 79.35% 77.34% 100.00%
PBT 1,235 1,622 740 829 785 692 28 1,157.05%
  QoQ % -23.86% 119.19% -10.74% 5.61% 13.44% 2,371.43% -
  Horiz. % 4,410.71% 5,792.86% 2,642.86% 2,960.71% 2,803.57% 2,471.43% 100.00%
Tax -165 -465 -450 -450 -450 -450 92 -
  QoQ % 64.52% -3.33% 0.00% 0.00% 0.00% -589.13% -
  Horiz. % -179.35% -505.43% -489.13% -489.13% -489.13% -489.13% 100.00%
NP 1,070 1,157 290 379 335 242 120 331.73%
  QoQ % -7.52% 298.97% -23.48% 13.13% 38.43% 101.67% -
  Horiz. % 891.67% 964.17% 241.67% 315.83% 279.17% 201.67% 100.00%
NP to SH 1,070 1,157 290 379 335 242 120 331.73%
  QoQ % -7.52% 298.97% -23.48% 13.13% 38.43% 101.67% -
  Horiz. % 891.67% 964.17% 241.67% 315.83% 279.17% 201.67% 100.00%
Tax Rate 13.36 % 28.67 % 60.81 % 54.28 % 57.32 % 65.03 % -328.57 % -
  QoQ % -53.40% -52.85% 12.03% -5.30% -11.86% 119.79% -
  Horiz. % -4.07% -8.73% -18.51% -16.52% -17.45% -19.79% 100.00%
Total Cost 5,928 5,983 6,901 6,334 6,190 6,118 8,103 -18.86%
  QoQ % -0.92% -13.30% 8.95% 2.33% 1.18% -24.50% -
  Horiz. % 73.16% 73.84% 85.17% 78.17% 76.39% 75.50% 100.00%
Net Worth 0 0 39,172 38,836 38,547 38,742 41,999 -
  QoQ % 0.00% 0.00% 0.87% 0.75% -0.50% -7.76% -
  Horiz. % 0.00% 0.00% 93.27% 92.47% 91.78% 92.24% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 0 39,172 38,836 38,547 38,742 41,999 -
  QoQ % 0.00% 0.00% 0.87% 0.75% -0.50% -7.76% -
  Horiz. % 0.00% 0.00% 93.27% 92.47% 91.78% 92.24% 100.00%
NOSH 215,555 219,999 223,076 222,941 223,333 220,000 239,999 -6.93%
  QoQ % -2.02% -1.38% 0.06% -0.18% 1.52% -8.33% -
  Horiz. % 89.81% 91.67% 92.95% 92.89% 93.06% 91.67% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 15.29 % 16.20 % 4.03 % 5.65 % 5.13 % 3.81 % 1.46 % 380.73%
  QoQ % -5.62% 301.99% -28.67% 10.14% 34.65% 160.96% -
  Horiz. % 1,047.26% 1,109.59% 276.03% 386.99% 351.37% 260.96% 100.00%
ROE - % - % 0.74 % 0.98 % 0.87 % 0.62 % 0.29 % -
  QoQ % 0.00% 0.00% -24.49% 12.64% 40.32% 113.79% -
  Horiz. % 0.00% 0.00% 255.17% 337.93% 300.00% 213.79% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.25 3.25 3.22 3.01 2.92 2.89 3.43 -3.54%
  QoQ % 0.00% 0.93% 6.98% 3.08% 1.04% -15.74% -
  Horiz. % 94.75% 94.75% 93.88% 87.76% 85.13% 84.26% 100.00%
EPS 0.48 0.52 0.13 0.17 0.15 0.11 0.05 353.57%
  QoQ % -7.69% 300.00% -23.53% 13.33% 36.36% 120.00% -
  Horiz. % 960.00% 1,040.00% 260.00% 340.00% 300.00% 220.00% 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 0.0000 0.0000 0.1756 0.1742 0.1726 0.1761 0.1750 -
  QoQ % 0.00% 0.00% 0.80% 0.93% -1.99% 0.63% -
  Horiz. % 0.00% 0.00% 100.34% 99.54% 98.63% 100.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.35 2.40 2.41 2.25 2.19 2.14 2.76 -10.19%
  QoQ % -2.08% -0.41% 7.11% 2.74% 2.34% -22.46% -
  Horiz. % 85.14% 86.96% 87.32% 81.52% 79.35% 77.54% 100.00%
EPS 0.36 0.39 0.10 0.13 0.11 0.08 0.04 334.42%
  QoQ % -7.69% 290.00% -23.08% 18.18% 37.50% 100.00% -
  Horiz. % 900.00% 975.00% 250.00% 325.00% 275.00% 200.00% 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 0.0000 0.0000 0.1315 0.1304 0.1294 0.1301 0.1410 -
  QoQ % 0.00% 0.00% 0.84% 0.77% -0.54% -7.73% -
  Horiz. % 0.00% 0.00% 93.26% 92.48% 91.77% 92.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.1200 0.0850 0.0800 0.0900 0.1000 0.1200 0.1200 -
P/RPS 3.70 2.62 2.48 2.99 3.42 4.15 3.50 3.78%
  QoQ % 41.22% 5.65% -17.06% -12.57% -17.59% 18.57% -
  Horiz. % 105.71% 74.86% 70.86% 85.43% 97.71% 118.57% 100.00%
P/EPS 24.17 16.16 61.54 52.94 66.67 109.09 240.00 -78.44%
  QoQ % 49.57% -73.74% 16.24% -20.59% -38.89% -54.55% -
  Horiz. % 10.07% 6.73% 25.64% 22.06% 27.78% 45.45% 100.00%
EY 4.14 6.19 1.63 1.89 1.50 0.92 0.42 361.66%
  QoQ % -33.12% 279.75% -13.76% 26.00% 63.04% 119.05% -
  Horiz. % 985.71% 1,473.81% 388.10% 450.00% 357.14% 219.05% 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 0.00 0.00 0.46 0.52 0.58 0.68 0.69 -
  QoQ % 0.00% 0.00% -11.54% -10.34% -14.71% -1.45% -
  Horiz. % 0.00% 0.00% 66.67% 75.36% 84.06% 98.55% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 25/05/11 21/02/11 19/11/10 20/08/10 21/05/10 11/02/10 -
Price 0.1000 0.1000 0.0900 0.0900 0.1000 0.1200 0.1000 -
P/RPS 3.08 3.08 2.79 2.99 3.42 4.15 2.92 3.63%
  QoQ % 0.00% 10.39% -6.69% -12.57% -17.59% 42.12% -
  Horiz. % 105.48% 105.48% 95.55% 102.40% 117.12% 142.12% 100.00%
P/EPS 20.15 19.01 69.23 52.94 66.67 109.09 200.00 -78.44%
  QoQ % 6.00% -72.54% 30.77% -20.59% -38.89% -45.46% -
  Horiz. % 10.07% 9.51% 34.62% 26.47% 33.33% 54.54% 100.00%
EY 4.96 5.26 1.44 1.89 1.50 0.92 0.50 363.62%
  QoQ % -5.70% 265.28% -23.81% 26.00% 63.04% 84.00% -
  Horiz. % 992.00% 1,052.00% 288.00% 378.00% 300.00% 184.00% 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 0.00 0.00 0.51 0.52 0.58 0.68 0.57 -
  QoQ % 0.00% 0.00% -1.92% -10.34% -14.71% 19.30% -
  Horiz. % 0.00% 0.00% 89.47% 91.23% 101.75% 119.30% 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.
 


 

260  317  538  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 HSI-C7F 0.38-0.05 
 BJLAND 0.235+0.01 
 HSI-H6P 0.19+0.03 
 JAKS 0.835+0.015 
 NETX 0.0150.00 
 HSI-C7E 0.195-0.045 
 MNC 0.0750.00 
 SNTORIA 0.255+0.025 
Partners & Brokers