Highlights

[OPENSYS] QoQ Quarter Result on 2010-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     101.67%    YoY -     -73.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,191 6,713 6,525 6,360 8,223 8,044 8,588 -11.13%
  QoQ % 7.12% 2.88% 2.59% -22.66% 2.23% -6.33% -
  Horiz. % 83.73% 78.17% 75.98% 74.06% 95.75% 93.67% 100.00%
PBT 740 829 785 692 28 957 1,108 -23.54%
  QoQ % -10.74% 5.61% 13.44% 2,371.43% -97.07% -13.63% -
  Horiz. % 66.79% 74.82% 70.85% 62.45% 2.53% 86.37% 100.00%
Tax -450 -450 -450 -450 92 0 172 -
  QoQ % 0.00% 0.00% 0.00% -589.13% 0.00% 0.00% -
  Horiz. % -261.63% -261.63% -261.63% -261.63% 53.49% 0.00% 100.00%
NP 290 379 335 242 120 957 1,280 -62.74%
  QoQ % -23.48% 13.13% 38.43% 101.67% -87.46% -25.23% -
  Horiz. % 22.66% 29.61% 26.17% 18.91% 9.38% 74.77% 100.00%
NP to SH 290 379 335 242 120 957 1,280 -62.74%
  QoQ % -23.48% 13.13% 38.43% 101.67% -87.46% -25.23% -
  Horiz. % 22.66% 29.61% 26.17% 18.91% 9.38% 74.77% 100.00%
Tax Rate 60.81 % 54.28 % 57.32 % 65.03 % -328.57 % - % -15.52 % -
  QoQ % 12.03% -5.30% -11.86% 119.79% 0.00% 0.00% -
  Horiz. % -391.82% -349.74% -369.33% -419.01% 2,117.07% 0.00% 100.00%
Total Cost 6,901 6,334 6,190 6,118 8,103 7,087 7,308 -3.74%
  QoQ % 8.95% 2.33% 1.18% -24.50% 14.34% -3.02% -
  Horiz. % 94.43% 86.67% 84.70% 83.72% 110.88% 96.98% 100.00%
Net Worth 39,172 38,836 38,547 38,742 41,999 38,836 38,220 1.65%
  QoQ % 0.87% 0.75% -0.50% -7.76% 8.15% 1.61% -
  Horiz. % 102.49% 101.61% 100.86% 101.36% 109.89% 101.61% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,172 38,836 38,547 38,742 41,999 38,836 38,220 1.65%
  QoQ % 0.87% 0.75% -0.50% -7.76% 8.15% 1.61% -
  Horiz. % 102.49% 101.61% 100.86% 101.36% 109.89% 101.61% 100.00%
NOSH 223,076 222,941 223,333 220,000 239,999 222,558 224,561 -0.44%
  QoQ % 0.06% -0.18% 1.52% -8.33% 7.84% -0.89% -
  Horiz. % 99.34% 99.28% 99.45% 97.97% 106.88% 99.11% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.03 % 5.65 % 5.13 % 3.81 % 1.46 % 11.90 % 14.90 % -58.08%
  QoQ % -28.67% 10.14% 34.65% 160.96% -87.73% -20.13% -
  Horiz. % 27.05% 37.92% 34.43% 25.57% 9.80% 79.87% 100.00%
ROE 0.74 % 0.98 % 0.87 % 0.62 % 0.29 % 2.46 % 3.35 % -63.36%
  QoQ % -24.49% 12.64% 40.32% 113.79% -88.21% -26.57% -
  Horiz. % 22.09% 29.25% 25.97% 18.51% 8.66% 73.43% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.22 3.01 2.92 2.89 3.43 3.61 3.82 -10.74%
  QoQ % 6.98% 3.08% 1.04% -15.74% -4.99% -5.50% -
  Horiz. % 84.29% 78.80% 76.44% 75.65% 89.79% 94.50% 100.00%
EPS 0.13 0.17 0.15 0.11 0.05 0.43 0.57 -62.57%
  QoQ % -23.53% 13.33% 36.36% 120.00% -88.37% -24.56% -
  Horiz. % 22.81% 29.82% 26.32% 19.30% 8.77% 75.44% 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 0.1756 0.1742 0.1726 0.1761 0.1750 0.1745 0.1702 2.10%
  QoQ % 0.80% 0.93% -1.99% 0.63% 0.29% 2.53% -
  Horiz. % 103.17% 102.35% 101.41% 103.47% 102.82% 102.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.41 2.25 2.19 2.14 2.76 2.70 2.88 -11.17%
  QoQ % 7.11% 2.74% 2.34% -22.46% 2.22% -6.25% -
  Horiz. % 83.68% 78.12% 76.04% 74.31% 95.83% 93.75% 100.00%
EPS 0.10 0.13 0.11 0.08 0.04 0.32 0.43 -62.08%
  QoQ % -23.08% 18.18% 37.50% 100.00% -87.50% -25.58% -
  Horiz. % 23.26% 30.23% 25.58% 18.60% 9.30% 74.42% 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 0.1315 0.1304 0.1294 0.1301 0.1410 0.1304 0.1283 1.65%
  QoQ % 0.84% 0.77% -0.54% -7.73% 8.13% 1.64% -
  Horiz. % 102.49% 101.64% 100.86% 101.40% 109.90% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.0800 0.0900 0.1000 0.1200 0.1200 0.0900 0.0900 -
P/RPS 2.48 2.99 3.42 4.15 3.50 2.49 2.35 3.64%
  QoQ % -17.06% -12.57% -17.59% 18.57% 40.56% 5.96% -
  Horiz. % 105.53% 127.23% 145.53% 176.60% 148.94% 105.96% 100.00%
P/EPS 61.54 52.94 66.67 109.09 240.00 20.93 15.79 147.04%
  QoQ % 16.24% -20.59% -38.89% -54.55% 1,046.68% 32.55% -
  Horiz. % 389.74% 335.28% 422.23% 690.88% 1,519.95% 132.55% 100.00%
EY 1.63 1.89 1.50 0.92 0.42 4.78 6.33 -59.42%
  QoQ % -13.76% 26.00% 63.04% 119.05% -91.21% -24.49% -
  Horiz. % 25.75% 29.86% 23.70% 14.53% 6.64% 75.51% 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 0.46 0.52 0.58 0.68 0.69 0.52 0.53 -8.99%
  QoQ % -11.54% -10.34% -14.71% -1.45% 32.69% -1.89% -
  Horiz. % 86.79% 98.11% 109.43% 128.30% 130.19% 98.11% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 19/11/10 20/08/10 21/05/10 11/02/10 20/11/09 25/08/09 -
Price 0.0900 0.0900 0.1000 0.1200 0.1000 0.1200 0.0900 -
P/RPS 2.79 2.99 3.42 4.15 2.92 3.32 2.35 12.09%
  QoQ % -6.69% -12.57% -17.59% 42.12% -12.05% 41.28% -
  Horiz. % 118.72% 127.23% 145.53% 176.60% 124.26% 141.28% 100.00%
P/EPS 69.23 52.94 66.67 109.09 200.00 27.91 15.79 167.16%
  QoQ % 30.77% -20.59% -38.89% -45.46% 616.59% 76.76% -
  Horiz. % 438.44% 335.28% 422.23% 690.88% 1,266.62% 176.76% 100.00%
EY 1.44 1.89 1.50 0.92 0.50 3.58 6.33 -62.63%
  QoQ % -23.81% 26.00% 63.04% 84.00% -86.03% -43.44% -
  Horiz. % 22.75% 29.86% 23.70% 14.53% 7.90% 56.56% 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 0.51 0.52 0.58 0.68 0.57 0.69 0.53 -2.52%
  QoQ % -1.92% -10.34% -14.71% 19.30% -17.39% 30.19% -
  Horiz. % 96.23% 98.11% 109.43% 128.30% 107.55% 130.19% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers