Highlights

[OPENSYS] YoY Quarter Result on 2009-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 11-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -87.46%    YoY -     -88.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 8,547 8,397 7,191 8,223 9,331 7,346 8,496 0.10%
  YoY % 1.79% 16.77% -12.55% -11.87% 27.02% -13.54% -
  Horiz. % 100.60% 98.83% 84.64% 96.79% 109.83% 86.46% 100.00%
PBT 1,945 1,737 740 28 1,068 567 353 32.87%
  YoY % 11.97% 134.73% 2,542.86% -97.38% 88.36% 60.62% -
  Horiz. % 550.99% 492.07% 209.63% 7.93% 302.55% 160.62% 100.00%
Tax -568 -195 -450 92 0 -19 -7 107.93%
  YoY % -191.28% 56.67% -589.13% 0.00% 0.00% -171.43% -
  Horiz. % 8,114.29% 2,785.71% 6,428.57% -1,314.29% -0.00% 271.43% 100.00%
NP 1,377 1,542 290 120 1,068 548 346 25.86%
  YoY % -10.70% 431.72% 141.67% -88.76% 94.89% 58.38% -
  Horiz. % 397.98% 445.66% 83.82% 34.68% 308.67% 158.38% 100.00%
NP to SH 1,377 1,542 290 120 1,068 548 346 25.86%
  YoY % -10.70% 431.72% 141.67% -88.76% 94.89% 58.38% -
  Horiz. % 397.98% 445.66% 83.82% 34.68% 308.67% 158.38% 100.00%
Tax Rate 29.20 % 11.23 % 60.81 % -328.57 % - % 3.35 % 1.98 % 56.53%
  YoY % 160.02% -81.53% 118.51% 0.00% 0.00% 69.19% -
  Horiz. % 1,474.75% 567.17% 3,071.21% -16,594.44% 0.00% 169.19% 100.00%
Total Cost 7,170 6,855 6,901 8,103 8,263 6,798 8,150 -2.11%
  YoY % 4.60% -0.67% -14.83% -1.94% 21.55% -16.59% -
  Horiz. % 87.98% 84.11% 84.67% 99.42% 101.39% 83.41% 100.00%
Net Worth 33,803 32,532 39,172 41,999 35,689 32,200 30,339 1.82%
  YoY % 3.91% -16.95% -6.73% 17.68% 10.83% 6.13% -
  Horiz. % 111.42% 107.23% 129.11% 138.43% 117.63% 106.13% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,111 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 72.10 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 33,803 32,532 39,172 41,999 35,689 32,200 30,339 1.82%
  YoY % 3.91% -16.95% -6.73% 17.68% 10.83% 6.13% -
  Horiz. % 111.42% 107.23% 129.11% 138.43% 117.63% 106.13% 100.00%
NOSH 223,420 222,368 223,076 239,999 222,500 219,200 216,250 0.54%
  YoY % 0.47% -0.32% -7.05% 7.87% 1.51% 1.36% -
  Horiz. % 103.32% 102.83% 103.16% 110.98% 102.89% 101.36% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.11 % 18.36 % 4.03 % 1.46 % 11.45 % 7.46 % 4.07 % 25.75%
  YoY % -12.25% 355.58% 176.03% -87.25% 53.49% 83.29% -
  Horiz. % 395.82% 451.11% 99.02% 35.87% 281.33% 183.29% 100.00%
ROE 4.07 % 4.74 % 0.74 % 0.29 % 2.99 % 1.70 % 1.14 % 23.60%
  YoY % -14.14% 540.54% 155.17% -90.30% 75.88% 49.12% -
  Horiz. % 357.02% 415.79% 64.91% 25.44% 262.28% 149.12% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.83 3.78 3.22 3.43 4.19 3.35 3.93 -0.43%
  YoY % 1.32% 17.39% -6.12% -18.14% 25.07% -14.76% -
  Horiz. % 97.46% 96.18% 81.93% 87.28% 106.62% 85.24% 100.00%
EPS 0.62 0.69 0.13 0.05 0.48 0.25 0.16 25.30%
  YoY % -10.14% 430.77% 160.00% -89.58% 92.00% 56.25% -
  Horiz. % 387.50% 431.25% 81.25% 31.25% 300.00% 156.25% 100.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1513 0.1463 0.1756 0.1750 0.1604 0.1469 0.1403 1.26%
  YoY % 3.42% -16.69% 0.34% 9.10% 9.19% 4.70% -
  Horiz. % 107.84% 104.28% 125.16% 124.73% 114.33% 104.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.87 2.82 2.41 2.76 3.13 2.47 2.85 0.12%
  YoY % 1.77% 17.01% -12.68% -11.82% 26.72% -13.33% -
  Horiz. % 100.70% 98.95% 84.56% 96.84% 109.82% 86.67% 100.00%
EPS 0.46 0.52 0.10 0.04 0.36 0.18 0.12 25.08%
  YoY % -11.54% 420.00% 150.00% -88.89% 100.00% 50.00% -
  Horiz. % 383.33% 433.33% 83.33% 33.33% 300.00% 150.00% 100.00%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1135 0.1092 0.1315 0.1410 0.1198 0.1081 0.1018 1.83%
  YoY % 3.94% -16.96% -6.74% 17.70% 10.82% 6.19% -
  Horiz. % 111.49% 107.27% 129.17% 138.51% 117.68% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.1200 0.1300 0.0800 0.1200 0.0800 0.0900 0.1400 -
P/RPS 3.14 3.44 2.48 3.50 1.91 2.69 3.56 -2.07%
  YoY % -8.72% 38.71% -29.14% 83.25% -29.00% -24.44% -
  Horiz. % 88.20% 96.63% 69.66% 98.31% 53.65% 75.56% 100.00%
P/EPS 19.47 18.75 61.54 240.00 16.67 36.00 87.50 -22.14%
  YoY % 3.84% -69.53% -74.36% 1,339.71% -53.69% -58.86% -
  Horiz. % 22.25% 21.43% 70.33% 274.29% 19.05% 41.14% 100.00%
EY 5.14 5.33 1.63 0.42 6.00 2.78 1.14 28.50%
  YoY % -3.56% 226.99% 288.10% -93.00% 115.83% 143.86% -
  Horiz. % 450.88% 467.54% 142.98% 36.84% 526.32% 243.86% 100.00%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.79 0.89 0.46 0.69 0.50 0.61 1.00 -3.85%
  YoY % -11.24% 93.48% -33.33% 38.00% -18.03% -39.00% -
  Horiz. % 79.00% 89.00% 46.00% 69.00% 50.00% 61.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 21/02/11 11/02/10 19/02/09 22/02/08 13/02/07 -
Price 0.1200 0.1200 0.0900 0.1000 0.0700 0.0800 0.1400 -
P/RPS 3.14 3.18 2.79 2.92 1.67 2.39 3.56 -2.07%
  YoY % -1.26% 13.98% -4.45% 74.85% -30.13% -32.87% -
  Horiz. % 88.20% 89.33% 78.37% 82.02% 46.91% 67.13% 100.00%
P/EPS 19.47 17.30 69.23 200.00 14.58 32.00 87.50 -22.14%
  YoY % 12.54% -75.01% -65.38% 1,271.74% -54.44% -63.43% -
  Horiz. % 22.25% 19.77% 79.12% 228.57% 16.66% 36.57% 100.00%
EY 5.14 5.78 1.44 0.50 6.86 3.13 1.14 28.50%
  YoY % -11.07% 301.39% 188.00% -92.71% 119.17% 174.56% -
  Horiz. % 450.88% 507.02% 126.32% 43.86% 601.75% 274.56% 100.00%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.79 0.82 0.51 0.57 0.44 0.54 1.00 -3.85%
  YoY % -3.66% 60.78% -10.53% 29.55% -18.52% -46.00% -
  Horiz. % 79.00% 82.00% 51.00% 57.00% 44.00% 54.00% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers