Highlights

[OPENSYS] QoQ TTM Result on 2009-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     14.04%    YoY -     71.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 31,215 31,647 32,755 36,026 35,202 34,553 32,568 -2.79%
  QoQ % -1.37% -3.38% -9.08% 2.34% 1.88% 6.09% -
  Horiz. % 95.85% 97.17% 100.57% 110.62% 108.09% 106.09% 100.00%
PBT 2,785 3,172 4,212 4,187 3,857 3,054 2,553 5.98%
  QoQ % -12.20% -24.69% 0.60% 8.56% 26.29% 19.62% -
  Horiz. % 109.09% 124.25% 164.98% 164.00% 151.08% 119.62% 100.00%
Tax -186 92 0 -5 -190 -37 -56 122.78%
  QoQ % -302.17% 0.00% 0.00% 97.37% -413.51% 33.93% -
  Horiz. % 332.14% -164.29% -0.00% 8.93% 339.29% 66.07% 100.00%
NP 2,599 3,264 4,212 4,182 3,667 3,017 2,497 2.71%
  QoQ % -20.37% -22.51% 0.72% 14.04% 21.54% 20.82% -
  Horiz. % 104.08% 130.72% 168.68% 167.48% 146.86% 120.82% 100.00%
NP to SH 2,599 3,264 4,212 4,182 3,667 3,017 2,497 2.71%
  QoQ % -20.37% -22.51% 0.72% 14.04% 21.54% 20.82% -
  Horiz. % 104.08% 130.72% 168.68% 167.48% 146.86% 120.82% 100.00%
Tax Rate 6.68 % -2.90 % - % 0.12 % 4.93 % 1.21 % 2.19 % 110.47%
  QoQ % 330.34% 0.00% 0.00% -97.57% 307.44% -44.75% -
  Horiz. % 305.02% -132.42% 0.00% 5.48% 225.11% 55.25% 100.00%
Total Cost 28,616 28,383 28,543 31,844 31,535 31,536 30,071 -3.26%
  QoQ % 0.82% -0.56% -10.37% 0.98% -0.00% 4.87% -
  Horiz. % 95.16% 94.39% 94.92% 105.90% 104.87% 104.87% 100.00%
Net Worth 38,742 41,999 38,836 38,220 36,390 35,689 35,180 6.65%
  QoQ % -7.76% 8.15% 1.61% 5.03% 1.97% 1.44% -
  Horiz. % 110.12% 119.38% 110.39% 108.64% 103.44% 101.44% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 38,742 41,999 38,836 38,220 36,390 35,689 35,180 6.65%
  QoQ % -7.76% 8.15% 1.61% 5.03% 1.97% 1.44% -
  Horiz. % 110.12% 119.38% 110.39% 108.64% 103.44% 101.44% 100.00%
NOSH 220,000 239,999 222,558 224,561 221,219 222,500 226,097 -1.81%
  QoQ % -8.33% 7.84% -0.89% 1.51% -0.58% -1.59% -
  Horiz. % 97.30% 106.15% 98.43% 99.32% 97.84% 98.41% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.33 % 10.31 % 12.86 % 11.61 % 10.42 % 8.73 % 7.67 % 5.66%
  QoQ % -19.20% -19.83% 10.77% 11.42% 19.36% 13.82% -
  Horiz. % 108.60% 134.42% 167.67% 151.37% 135.85% 113.82% 100.00%
ROE 6.71 % 7.77 % 10.85 % 10.94 % 10.08 % 8.45 % 7.10 % -3.70%
  QoQ % -13.64% -28.39% -0.82% 8.53% 19.29% 19.01% -
  Horiz. % 94.51% 109.44% 152.82% 154.08% 141.97% 119.01% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.19 13.19 14.72 16.04 15.91 15.53 14.40 -0.98%
  QoQ % 7.58% -10.39% -8.23% 0.82% 2.45% 7.85% -
  Horiz. % 98.54% 91.60% 102.22% 111.39% 110.49% 107.85% 100.00%
EPS 1.18 1.36 1.89 1.86 1.66 1.36 1.10 4.80%
  QoQ % -13.24% -28.04% 1.61% 12.05% 22.06% 23.64% -
  Horiz. % 107.27% 123.64% 171.82% 169.09% 150.91% 123.64% 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 0.1761 0.1750 0.1745 0.1702 0.1645 0.1604 0.1556 8.61%
  QoQ % 0.63% 0.29% 2.53% 3.47% 2.56% 3.08% -
  Horiz. % 113.17% 112.47% 112.15% 109.38% 105.72% 103.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.48 10.62 11.00 12.09 11.82 11.60 10.93 -2.77%
  QoQ % -1.32% -3.45% -9.02% 2.28% 1.90% 6.13% -
  Horiz. % 95.88% 97.16% 100.64% 110.61% 108.14% 106.13% 100.00%
EPS 0.87 1.10 1.41 1.40 1.23 1.01 0.84 2.37%
  QoQ % -20.91% -21.99% 0.71% 13.82% 21.78% 20.24% -
  Horiz. % 103.57% 130.95% 167.86% 166.67% 146.43% 120.24% 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 0.1301 0.1410 0.1304 0.1283 0.1222 0.1198 0.1181 6.67%
  QoQ % -7.73% 8.13% 1.64% 4.99% 2.00% 1.44% -
  Horiz. % 110.16% 119.39% 110.41% 108.64% 103.47% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.1200 0.1200 0.0900 0.0900 0.0700 0.0800 0.1000 -
P/RPS 0.85 0.91 0.61 0.56 0.44 0.52 0.69 14.93%
  QoQ % -6.59% 49.18% 8.93% 27.27% -15.38% -24.64% -
  Horiz. % 123.19% 131.88% 88.41% 81.16% 63.77% 75.36% 100.00%
P/EPS 10.16 8.82 4.76 4.83 4.22 5.90 9.05 8.03%
  QoQ % 15.19% 85.29% -1.45% 14.45% -28.47% -34.81% -
  Horiz. % 112.27% 97.46% 52.60% 53.37% 46.63% 65.19% 100.00%
EY 9.84 11.33 21.03 20.69 23.68 16.95 11.04 -7.39%
  QoQ % -13.15% -46.12% 1.64% -12.63% 39.71% 53.53% -
  Horiz. % 89.13% 102.63% 190.49% 187.41% 214.49% 153.53% 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 0.68 0.69 0.52 0.53 0.43 0.50 0.64 4.13%
  QoQ % -1.45% 32.69% -1.89% 23.26% -14.00% -21.87% -
  Horiz. % 106.25% 107.81% 81.25% 82.81% 67.19% 78.12% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 11/02/10 20/11/09 25/08/09 22/05/09 19/02/09 21/11/08 -
Price 0.1200 0.1000 0.1200 0.0900 0.0900 0.0700 0.0600 -
P/RPS 0.85 0.76 0.82 0.56 0.57 0.45 0.42 60.07%
  QoQ % 11.84% -7.32% 46.43% -1.75% 26.67% 7.14% -
  Horiz. % 202.38% 180.95% 195.24% 133.33% 135.71% 107.14% 100.00%
P/EPS 10.16 7.35 6.34 4.83 5.43 5.16 5.43 51.90%
  QoQ % 38.23% 15.93% 31.26% -11.05% 5.23% -4.97% -
  Horiz. % 187.11% 135.36% 116.76% 88.95% 100.00% 95.03% 100.00%
EY 9.84 13.60 15.77 20.69 18.42 19.37 18.41 -34.16%
  QoQ % -27.65% -13.76% -23.78% 12.32% -4.90% 5.21% -
  Horiz. % 53.45% 73.87% 85.66% 112.38% 100.05% 105.21% 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 0.68 0.57 0.69 0.53 0.55 0.44 0.39 44.91%
  QoQ % 19.30% -17.39% 30.19% -3.64% 25.00% 12.82% -
  Horiz. % 174.36% 146.15% 176.92% 135.90% 141.03% 112.82% 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