Highlights

[OPENSYS] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 8,226 8,547 8,397 7,191 8,223 9,331 7,346 1.90%
  YoY % -3.76% 1.79% 16.77% -12.55% -11.87% 27.02% -
  Horiz. % 111.98% 116.35% 114.31% 97.89% 111.94% 127.02% 100.00%
PBT 1,487 1,945 1,737 740 28 1,068 567 17.42%
  YoY % -23.55% 11.97% 134.73% 2,542.86% -97.38% 88.36% -
  Horiz. % 262.26% 343.03% 306.35% 130.51% 4.94% 188.36% 100.00%
Tax -391 -568 -195 -450 92 0 -19 65.46%
  YoY % 31.16% -191.28% 56.67% -589.13% 0.00% 0.00% -
  Horiz. % 2,057.89% 2,989.47% 1,026.32% 2,368.42% -484.21% -0.00% 100.00%
NP 1,096 1,377 1,542 290 120 1,068 548 12.23%
  YoY % -20.41% -10.70% 431.72% 141.67% -88.76% 94.89% -
  Horiz. % 200.00% 251.28% 281.39% 52.92% 21.90% 194.89% 100.00%
NP to SH 1,096 1,377 1,542 290 120 1,068 548 12.23%
  YoY % -20.41% -10.70% 431.72% 141.67% -88.76% 94.89% -
  Horiz. % 200.00% 251.28% 281.39% 52.92% 21.90% 194.89% 100.00%
Tax Rate 26.29 % 29.20 % 11.23 % 60.81 % -328.57 % - % 3.35 % 40.93%
  YoY % -9.97% 160.02% -81.53% 118.51% 0.00% 0.00% -
  Horiz. % 784.78% 871.64% 335.22% 1,815.22% -9,808.06% 0.00% 100.00%
Total Cost 7,130 7,170 6,855 6,901 8,103 8,263 6,798 0.80%
  YoY % -0.56% 4.60% -0.67% -14.83% -1.94% 21.55% -
  Horiz. % 104.88% 105.47% 100.84% 101.52% 119.20% 121.55% 100.00%
Net Worth 36,238 33,803 32,532 39,172 41,999 35,689 32,200 1.99%
  YoY % 7.20% 3.91% -16.95% -6.73% 17.68% 10.83% -
  Horiz. % 112.54% 104.98% 101.03% 121.65% 130.43% 110.83% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 1,111 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 72.10 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 36,238 33,803 32,532 39,172 41,999 35,689 32,200 1.99%
  YoY % 7.20% 3.91% -16.95% -6.73% 17.68% 10.83% -
  Horiz. % 112.54% 104.98% 101.03% 121.65% 130.43% 110.83% 100.00%
NOSH 223,420 223,420 222,368 223,076 239,999 222,500 219,200 0.32%
  YoY % 0.00% 0.47% -0.32% -7.05% 7.87% 1.51% -
  Horiz. % 101.93% 101.93% 101.45% 101.77% 109.49% 101.51% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.32 % 16.11 % 18.36 % 4.03 % 1.46 % 11.45 % 7.46 % 10.13%
  YoY % -17.32% -12.25% 355.58% 176.03% -87.25% 53.49% -
  Horiz. % 178.55% 215.95% 246.11% 54.02% 19.57% 153.49% 100.00%
ROE 3.02 % 4.07 % 4.74 % 0.74 % 0.29 % 2.99 % 1.70 % 10.04%
  YoY % -25.80% -14.14% 540.54% 155.17% -90.30% 75.88% -
  Horiz. % 177.65% 239.41% 278.82% 43.53% 17.06% 175.88% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.68 3.83 3.78 3.22 3.43 4.19 3.35 1.58%
  YoY % -3.92% 1.32% 17.39% -6.12% -18.14% 25.07% -
  Horiz. % 109.85% 114.33% 112.84% 96.12% 102.39% 125.07% 100.00%
EPS 0.49 0.62 0.69 0.13 0.05 0.48 0.25 11.86%
  YoY % -20.97% -10.14% 430.77% 160.00% -89.58% 92.00% -
  Horiz. % 196.00% 248.00% 276.00% 52.00% 20.00% 192.00% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1622 0.1513 0.1463 0.1756 0.1750 0.1604 0.1469 1.66%
  YoY % 7.20% 3.42% -16.69% 0.34% 9.10% 9.19% -
  Horiz. % 110.42% 103.00% 99.59% 119.54% 119.13% 109.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.76 2.87 2.82 2.41 2.76 3.13 2.47 1.87%
  YoY % -3.83% 1.77% 17.01% -12.68% -11.82% 26.72% -
  Horiz. % 111.74% 116.19% 114.17% 97.57% 111.74% 126.72% 100.00%
EPS 0.37 0.46 0.52 0.10 0.04 0.36 0.18 12.75%
  YoY % -19.57% -11.54% 420.00% 150.00% -88.89% 100.00% -
  Horiz. % 205.56% 255.56% 288.89% 55.56% 22.22% 200.00% 100.00%
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1217 0.1135 0.1092 0.1315 0.1410 0.1198 0.1081 1.99%
  YoY % 7.22% 3.94% -16.96% -6.74% 17.70% 10.82% -
  Horiz. % 112.58% 105.00% 101.02% 121.65% 130.43% 110.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1700 0.1200 0.1300 0.0800 0.1200 0.0800 0.0900 -
P/RPS 4.62 3.14 3.44 2.48 3.50 1.91 2.69 9.42%
  YoY % 47.13% -8.72% 38.71% -29.14% 83.25% -29.00% -
  Horiz. % 171.75% 116.73% 127.88% 92.19% 130.11% 71.00% 100.00%
P/EPS 34.65 19.47 18.75 61.54 240.00 16.67 36.00 -0.63%
  YoY % 77.97% 3.84% -69.53% -74.36% 1,339.71% -53.69% -
  Horiz. % 96.25% 54.08% 52.08% 170.94% 666.67% 46.31% 100.00%
EY 2.89 5.14 5.33 1.63 0.42 6.00 2.78 0.65%
  YoY % -43.77% -3.56% 226.99% 288.10% -93.00% 115.83% -
  Horiz. % 103.96% 184.89% 191.73% 58.63% 15.11% 215.83% 100.00%
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.05 0.79 0.89 0.46 0.69 0.50 0.61 9.46%
  YoY % 32.91% -11.24% 93.48% -33.33% 38.00% -18.03% -
  Horiz. % 172.13% 129.51% 145.90% 75.41% 113.11% 81.97% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 22/02/13 27/02/12 21/02/11 11/02/10 19/02/09 22/02/08 -
Price 0.1800 0.1200 0.1200 0.0900 0.1000 0.0700 0.0800 -
P/RPS 4.89 3.14 3.18 2.79 2.92 1.67 2.39 12.66%
  YoY % 55.73% -1.26% 13.98% -4.45% 74.85% -30.13% -
  Horiz. % 204.60% 131.38% 133.05% 116.74% 122.18% 69.87% 100.00%
P/EPS 36.69 19.47 17.30 69.23 200.00 14.58 32.00 2.30%
  YoY % 88.44% 12.54% -75.01% -65.38% 1,271.74% -54.44% -
  Horiz. % 114.66% 60.84% 54.06% 216.34% 625.00% 45.56% 100.00%
EY 2.73 5.14 5.78 1.44 0.50 6.86 3.13 -2.25%
  YoY % -46.89% -11.07% 301.39% 188.00% -92.71% 119.17% -
  Horiz. % 87.22% 164.22% 184.66% 46.01% 15.97% 219.17% 100.00%
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.11 0.79 0.82 0.51 0.57 0.44 0.54 12.75%
  YoY % 40.51% -3.66% 60.78% -10.53% 29.55% -18.52% -
  Horiz. % 205.56% 146.30% 151.85% 94.44% 105.56% 81.48% 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.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
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. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers