Highlights

[OPENSYS] QoQ Quarter Result on 2010-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 21-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -23.48%    YoY -     141.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 6,546 6,998 7,140 7,191 6,713 6,525 6,360 1.94%
  QoQ % -6.46% -1.99% -0.71% 7.12% 2.88% 2.59% -
  Horiz. % 102.92% 110.03% 112.26% 113.07% 105.55% 102.59% 100.00%
PBT 1,169 1,235 1,622 740 829 785 692 41.80%
  QoQ % -5.34% -23.86% 119.19% -10.74% 5.61% 13.44% -
  Horiz. % 168.93% 178.47% 234.39% 106.94% 119.80% 113.44% 100.00%
Tax 296 -165 -465 -450 -450 -450 -450 -
  QoQ % 279.39% 64.52% -3.33% 0.00% 0.00% 0.00% -
  Horiz. % -65.78% 36.67% 103.33% 100.00% 100.00% 100.00% 100.00%
NP 1,465 1,070 1,157 290 379 335 242 231.80%
  QoQ % 36.92% -7.52% 298.97% -23.48% 13.13% 38.43% -
  Horiz. % 605.37% 442.15% 478.10% 119.83% 156.61% 138.43% 100.00%
NP to SH 1,465 1,070 1,157 290 379 335 242 231.80%
  QoQ % 36.92% -7.52% 298.97% -23.48% 13.13% 38.43% -
  Horiz. % 605.37% 442.15% 478.10% 119.83% 156.61% 138.43% 100.00%
Tax Rate -25.32 % 13.36 % 28.67 % 60.81 % 54.28 % 57.32 % 65.03 % -
  QoQ % -289.52% -53.40% -52.85% 12.03% -5.30% -11.86% -
  Horiz. % -38.94% 20.54% 44.09% 93.51% 83.47% 88.14% 100.00%
Total Cost 5,081 5,928 5,983 6,901 6,334 6,190 6,118 -11.64%
  QoQ % -14.29% -0.92% -13.30% 8.95% 2.33% 1.18% -
  Horiz. % 83.05% 96.89% 97.79% 112.80% 103.53% 101.18% 100.00%
Net Worth 0 0 0 39,172 38,836 38,547 38,742 -
  QoQ % 0.00% 0.00% 0.00% 0.87% 0.75% -0.50% -
  Horiz. % 0.00% 0.00% 0.00% 101.11% 100.24% 99.50% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 39,172 38,836 38,547 38,742 -
  QoQ % 0.00% 0.00% 0.00% 0.87% 0.75% -0.50% -
  Horiz. % 0.00% 0.00% 0.00% 101.11% 100.24% 99.50% 100.00%
NOSH 229,629 215,555 219,999 223,076 222,941 223,333 220,000 2.89%
  QoQ % 6.53% -2.02% -1.38% 0.06% -0.18% 1.52% -
  Horiz. % 104.38% 97.98% 100.00% 101.40% 101.34% 101.52% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 22.38 % 15.29 % 16.20 % 4.03 % 5.65 % 5.13 % 3.81 % 225.20%
  QoQ % 46.37% -5.62% 301.99% -28.67% 10.14% 34.65% -
  Horiz. % 587.40% 401.31% 425.20% 105.77% 148.29% 134.65% 100.00%
ROE - % - % - % 0.74 % 0.98 % 0.87 % 0.62 % -
  QoQ % 0.00% 0.00% 0.00% -24.49% 12.64% 40.32% -
  Horiz. % 0.00% 0.00% 0.00% 119.35% 158.06% 140.32% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.85 3.25 3.25 3.22 3.01 2.92 2.89 -0.92%
  QoQ % -12.31% 0.00% 0.93% 6.98% 3.08% 1.04% -
  Horiz. % 98.62% 112.46% 112.46% 111.42% 104.15% 101.04% 100.00%
EPS 0.66 0.48 0.52 0.13 0.17 0.15 0.11 229.83%
  QoQ % 37.50% -7.69% 300.00% -23.53% 13.33% 36.36% -
  Horiz. % 600.00% 436.36% 472.73% 118.18% 154.55% 136.36% 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 0.0000 0.1756 0.1742 0.1726 0.1761 -
  QoQ % 0.00% 0.00% 0.00% 0.80% 0.93% -1.99% -
  Horiz. % 0.00% 0.00% 0.00% 99.72% 98.92% 98.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.20 2.35 2.40 2.41 2.25 2.19 2.14 1.86%
  QoQ % -6.38% -2.08% -0.41% 7.11% 2.74% 2.34% -
  Horiz. % 102.80% 109.81% 112.15% 112.62% 105.14% 102.34% 100.00%
EPS 0.49 0.36 0.39 0.10 0.13 0.11 0.08 234.39%
  QoQ % 36.11% -7.69% 290.00% -23.08% 18.18% 37.50% -
  Horiz. % 612.50% 450.00% 487.50% 125.00% 162.50% 137.50% 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 0.0000 0.1315 0.1304 0.1294 0.1301 -
  QoQ % 0.00% 0.00% 0.00% 0.84% 0.77% -0.54% -
  Horiz. % 0.00% 0.00% 0.00% 101.08% 100.23% 99.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0900 0.1200 0.0850 0.0800 0.0900 0.1000 0.1200 -
P/RPS 3.16 3.70 2.62 2.48 2.99 3.42 4.15 -16.60%
  QoQ % -14.59% 41.22% 5.65% -17.06% -12.57% -17.59% -
  Horiz. % 76.14% 89.16% 63.13% 59.76% 72.05% 82.41% 100.00%
P/EPS 14.11 24.17 16.16 61.54 52.94 66.67 109.09 -74.39%
  QoQ % -41.62% 49.57% -73.74% 16.24% -20.59% -38.89% -
  Horiz. % 12.93% 22.16% 14.81% 56.41% 48.53% 61.11% 100.00%
EY 7.09 4.14 6.19 1.63 1.89 1.50 0.92 289.67%
  QoQ % 71.26% -33.12% 279.75% -13.76% 26.00% 63.04% -
  Horiz. % 770.65% 450.00% 672.83% 177.17% 205.43% 163.04% 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 0.00 0.46 0.52 0.58 0.68 -
  QoQ % 0.00% 0.00% 0.00% -11.54% -10.34% -14.71% -
  Horiz. % 0.00% 0.00% 0.00% 67.65% 76.47% 85.29% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 25/05/11 21/02/11 19/11/10 20/08/10 21/05/10 -
Price 0.1100 0.1000 0.1000 0.0900 0.0900 0.1000 0.1200 -
P/RPS 3.86 3.08 3.08 2.79 2.99 3.42 4.15 -4.71%
  QoQ % 25.32% 0.00% 10.39% -6.69% -12.57% -17.59% -
  Horiz. % 93.01% 74.22% 74.22% 67.23% 72.05% 82.41% 100.00%
P/EPS 17.24 20.15 19.01 69.23 52.94 66.67 109.09 -70.74%
  QoQ % -14.44% 6.00% -72.54% 30.77% -20.59% -38.89% -
  Horiz. % 15.80% 18.47% 17.43% 63.46% 48.53% 61.11% 100.00%
EY 5.80 4.96 5.26 1.44 1.89 1.50 0.92 240.88%
  QoQ % 16.94% -5.70% 265.28% -23.81% 26.00% 63.04% -
  Horiz. % 630.43% 539.13% 571.74% 156.52% 205.43% 163.04% 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 0.00 0.51 0.52 0.58 0.68 -
  QoQ % 0.00% 0.00% 0.00% -1.92% -10.34% -14.71% -
  Horiz. % 0.00% 0.00% 0.00% 75.00% 76.47% 85.29% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers