Highlights

[OPENSYS] YoY Quarter Result on 2008-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 22-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     197.67%    YoY -     750.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 6,998 6,525 8,588 7,764 7,639 5,777 2,037 22.83%
  YoY % 7.25% -24.02% 10.61% 1.64% 32.23% 183.60% -
  Horiz. % 343.54% 320.32% 421.60% 381.15% 375.01% 283.60% 100.00%
PBT 1,235 785 1,108 778 90 33 -1,399 -
  YoY % 57.32% -29.15% 42.42% 764.44% 172.73% 102.36% -
  Horiz. % -88.28% -56.11% -79.20% -55.61% -6.43% -2.36% 100.00%
Tax -165 -450 172 -13 0 -10 -19 43.35%
  YoY % 63.33% -361.63% 1,423.08% 0.00% 0.00% 47.37% -
  Horiz. % 868.42% 2,368.42% -905.26% 68.42% -0.00% 52.63% 100.00%
NP 1,070 335 1,280 765 90 23 -1,418 -
  YoY % 219.40% -73.83% 67.32% 750.00% 291.30% 101.62% -
  Horiz. % -75.46% -23.62% -90.27% -53.95% -6.35% -1.62% 100.00%
NP to SH 1,070 335 1,280 765 90 23 -1,418 -
  YoY % 219.40% -73.83% 67.32% 750.00% 291.30% 101.62% -
  Horiz. % -75.46% -23.62% -90.27% -53.95% -6.35% -1.62% 100.00%
Tax Rate 13.36 % 57.32 % -15.52 % 1.67 % - % 30.30 % - % -
  YoY % -76.69% 469.33% -1,029.34% 0.00% 0.00% 0.00% -
  Horiz. % 44.09% 189.17% -51.22% 5.51% 0.00% 100.00% -
Total Cost 5,928 6,190 7,308 6,999 7,549 5,754 3,455 9.41%
  YoY % -4.23% -15.30% 4.41% -7.29% 31.20% 66.54% -
  Horiz. % 171.58% 179.16% 211.52% 202.58% 218.49% 166.54% 100.00%
Net Worth 0 38,547 38,220 34,087 31,634 31,579 14,645 -
  YoY % 0.00% 0.86% 12.12% 7.75% 0.18% 115.63% -
  Horiz. % 0.00% 263.21% 260.97% 232.75% 216.01% 215.63% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 38,547 38,220 34,087 31,634 31,579 14,645 -
  YoY % 0.00% 0.86% 12.12% 7.75% 0.18% 115.63% -
  Horiz. % 0.00% 263.21% 260.97% 232.75% 216.01% 215.63% 100.00%
NOSH 215,555 223,333 224,561 224,999 225,000 230,000 221,562 -0.46%
  YoY % -3.48% -0.55% -0.19% -0.00% -2.17% 3.81% -
  Horiz. % 97.29% 100.80% 101.35% 101.55% 101.55% 103.81% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.29 % 5.13 % 14.90 % 9.85 % 1.18 % 0.40 % -69.61 % -
  YoY % 198.05% -65.57% 51.27% 734.75% 195.00% 100.57% -
  Horiz. % -21.97% -7.37% -21.40% -14.15% -1.70% -0.57% 100.00%
ROE - % 0.87 % 3.35 % 2.24 % 0.28 % 0.07 % -9.68 % -
  YoY % 0.00% -74.03% 49.55% 700.00% 300.00% 100.72% -
  Horiz. % 0.00% -8.99% -34.61% -23.14% -2.89% -0.72% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.25 2.92 3.82 3.45 3.40 2.51 0.92 23.40%
  YoY % 11.30% -23.56% 10.72% 1.47% 35.46% 172.83% -
  Horiz. % 353.26% 317.39% 415.22% 375.00% 369.57% 272.83% 100.00%
EPS 0.48 0.15 0.57 0.34 0.04 0.01 -0.64 -
  YoY % 220.00% -73.68% 67.65% 750.00% 300.00% 101.56% -
  Horiz. % -75.00% -23.44% -89.06% -53.12% -6.25% -1.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 0.1726 0.1702 0.1515 0.1406 0.1373 0.0661 -
  YoY % 0.00% 1.41% 12.34% 7.75% 2.40% 107.72% -
  Horiz. % 0.00% 261.12% 257.49% 229.20% 212.71% 207.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.35 2.19 2.88 2.61 2.56 1.94 0.68 22.95%
  YoY % 7.31% -23.96% 10.34% 1.95% 31.96% 185.29% -
  Horiz. % 345.59% 322.06% 423.53% 383.82% 376.47% 285.29% 100.00%
EPS 0.36 0.11 0.43 0.26 0.03 0.01 -0.48 -
  YoY % 227.27% -74.42% 65.38% 766.67% 200.00% 102.08% -
  Horiz. % -75.00% -22.92% -89.58% -54.17% -6.25% -2.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0000 0.1294 0.1283 0.1144 0.1062 0.1060 0.0492 -
  YoY % 0.00% 0.86% 12.15% 7.72% 0.19% 115.45% -
  Horiz. % 0.00% 263.01% 260.77% 232.52% 215.85% 215.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.1200 0.1000 0.0900 0.0800 0.1200 0.1200 0.1200 -
P/RPS 3.70 3.42 2.35 2.32 3.53 4.78 13.05 -18.94%
  YoY % 8.19% 45.53% 1.29% -34.28% -26.15% -63.37% -
  Horiz. % 28.35% 26.21% 18.01% 17.78% 27.05% 36.63% 100.00%
P/EPS 24.17 66.67 15.79 23.53 300.00 1,200.00 -18.75 -
  YoY % -63.75% 322.23% -32.89% -92.16% -75.00% 6,500.00% -
  Horiz. % -128.91% -355.57% -84.21% -125.49% -1,600.00% -6,400.00% 100.00%
EY 4.14 1.50 6.33 4.25 0.33 0.08 -5.33 -
  YoY % 176.00% -76.30% 48.94% 1,187.88% 312.50% 101.50% -
  Horiz. % -77.67% -28.14% -118.76% -79.74% -6.19% -1.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.58 0.53 0.53 0.85 0.87 1.82 -
  YoY % 0.00% 9.43% 0.00% -37.65% -2.30% -52.20% -
  Horiz. % 0.00% 31.87% 29.12% 29.12% 46.70% 47.80% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 20/08/10 25/08/09 22/08/08 14/08/07 28/08/06 19/08/05 -
Price 0.1000 0.1000 0.0900 0.0900 0.1200 0.1000 0.1000 -
P/RPS 3.08 3.42 2.35 2.61 3.53 3.98 10.88 -18.96%
  YoY % -9.94% 45.53% -9.96% -26.06% -11.31% -63.42% -
  Horiz. % 28.31% 31.43% 21.60% 23.99% 32.44% 36.58% 100.00%
P/EPS 20.15 66.67 15.79 26.47 300.00 1,000.00 -15.63 -
  YoY % -69.78% 322.23% -40.35% -91.18% -70.00% 6,497.95% -
  Horiz. % -128.92% -426.55% -101.02% -169.35% -1,919.39% -6,397.95% 100.00%
EY 4.96 1.50 6.33 3.78 0.33 0.10 -6.40 -
  YoY % 230.67% -76.30% 67.46% 1,045.45% 230.00% 101.56% -
  Horiz. % -77.50% -23.44% -98.91% -59.06% -5.16% -1.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.58 0.53 0.59 0.85 0.73 1.51 -
  YoY % 0.00% 9.43% -10.17% -30.59% 16.44% -51.66% -
  Horiz. % 0.00% 38.41% 35.10% 39.07% 56.29% 48.34% 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.
 


 

63  64  278  1843 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.0250.00 
 SEALINK 0.29+0.02 
 GPACKET-WB 0.170.00 
 BRAHIMS 0.160.00 
 ARMADA 0.22-0.005 
 MBMR-CJ 0.26+0.065 
 EDUSPEC 0.0550.00 
 EFORCE 0.685+0.02 
 HIBISCS 0.995-0.015 
 POS-C35 0.04-0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Automobile Sector - Proton Expected to Overtake Honda in YTD Market Share AmInvest Research Reports
7. Technical View - Dufu Technology Corp. Bhd (DUFU, 7233) Rakuten Trade Research Reports
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers