Highlights

[OPENSYS] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 7,396 10,423 7,140 6,360 6,792 6,143 5,645 4.60%
  YoY % -29.04% 45.98% 12.26% -6.36% 10.56% 8.82% -
  Horiz. % 131.02% 184.64% 126.48% 112.67% 120.32% 108.82% 100.00%
PBT 1,406 1,826 1,622 692 1,079 276 14 115.45%
  YoY % -23.00% 12.58% 134.39% -35.87% 290.94% 1,871.43% -
  Horiz. % 10,042.86% 13,042.86% 11,585.71% 4,942.86% 7,707.14% 1,971.43% 100.00%
Tax -385 -502 -465 -450 -172 -19 0 -
  YoY % 23.31% -7.96% -3.33% -161.63% -805.26% 0.00% -
  Horiz. % 2,026.32% 2,642.11% 2,447.37% 2,368.42% 905.26% 100.00% -
NP 1,021 1,324 1,157 242 907 257 14 104.27%
  YoY % -22.89% 14.43% 378.10% -73.32% 252.92% 1,735.71% -
  Horiz. % 7,292.86% 9,457.14% 8,264.29% 1,728.57% 6,478.57% 1,835.71% 100.00%
NP to SH 1,021 1,324 1,157 242 907 257 14 104.27%
  YoY % -22.89% 14.43% 378.10% -73.32% 252.92% 1,735.71% -
  Horiz. % 7,292.86% 9,457.14% 8,264.29% 1,728.57% 6,478.57% 1,835.71% 100.00%
Tax Rate 27.38 % 27.49 % 28.67 % 65.03 % 15.94 % 6.88 % - % -
  YoY % -0.40% -4.12% -55.91% 307.97% 131.69% 0.00% -
  Horiz. % 397.97% 399.56% 416.72% 945.20% 231.69% 100.00% -
Total Cost 6,375 9,099 5,983 6,118 5,885 5,886 5,631 2.09%
  YoY % -29.94% 52.08% -2.21% 3.96% -0.02% 4.53% -
  Horiz. % 113.21% 161.59% 106.25% 108.65% 104.51% 104.53% 100.00%
Net Worth 34,831 0 0 38,742 36,390 31,696 19,628 10.02%
  YoY % 0.00% 0.00% 0.00% 6.46% 14.81% 61.49% -
  Horiz. % 177.46% 0.00% 0.00% 197.38% 185.40% 161.49% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 34,831 0 0 38,742 36,390 31,696 19,628 10.02%
  YoY % 0.00% 0.00% 0.00% 6.46% 14.81% 61.49% -
  Horiz. % 177.46% 0.00% 0.00% 197.38% 185.40% 161.49% 100.00%
NOSH 223,420 223,225 219,999 220,000 221,219 214,166 140,000 8.09%
  YoY % 0.09% 1.47% -0.00% -0.55% 3.29% 52.98% -
  Horiz. % 159.59% 159.45% 157.14% 157.14% 158.01% 152.98% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.80 % 12.70 % 16.20 % 3.81 % 13.35 % 4.18 % 0.25 % 95.01%
  YoY % 8.66% -21.60% 325.20% -71.46% 219.38% 1,572.00% -
  Horiz. % 5,520.00% 5,080.00% 6,480.00% 1,524.00% 5,340.00% 1,672.00% 100.00%
ROE 2.93 % - % - % 0.62 % 2.49 % 0.81 % 0.07 % 86.23%
  YoY % 0.00% 0.00% 0.00% -75.10% 207.41% 1,057.14% -
  Horiz. % 4,185.71% 0.00% 0.00% 885.71% 3,557.14% 1,157.14% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.31 4.67 3.25 2.89 3.07 2.87 4.03 -3.22%
  YoY % -29.12% 43.69% 12.46% -5.86% 6.97% -28.78% -
  Horiz. % 82.13% 115.88% 80.65% 71.71% 76.18% 71.22% 100.00%
EPS 0.46 0.59 0.52 0.11 0.41 0.12 0.01 89.18%
  YoY % -22.03% 13.46% 372.73% -73.17% 241.67% 1,100.00% -
  Horiz. % 4,600.00% 5,900.00% 5,200.00% 1,100.00% 4,100.00% 1,200.00% 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 0.1559 0.0000 0.0000 0.1761 0.1645 0.1480 0.1402 1.78%
  YoY % 0.00% 0.00% 0.00% 7.05% 11.15% 5.56% -
  Horiz. % 111.20% 0.00% 0.00% 125.61% 117.33% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.48 3.50 2.40 2.14 2.28 2.06 1.89 4.63%
  YoY % -29.14% 45.83% 12.15% -6.14% 10.68% 8.99% -
  Horiz. % 131.22% 185.19% 126.98% 113.23% 120.63% 108.99% 100.00%
EPS 0.34 0.44 0.39 0.08 0.30 0.09 0.00 -
  YoY % -22.73% 12.82% 387.50% -73.33% 233.33% 0.00% -
  Horiz. % 377.78% 488.89% 433.33% 88.89% 333.33% 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 0.1169 0.0000 0.0000 0.1301 0.1222 0.1064 0.0659 10.01%
  YoY % 0.00% 0.00% 0.00% 6.46% 14.85% 61.46% -
  Horiz. % 177.39% 0.00% 0.00% 197.42% 185.43% 161.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.1150 0.1400 0.0850 0.1200 0.0700 0.0800 0.1500 -
P/RPS 3.47 3.00 2.62 4.15 2.28 2.79 3.72 -1.15%
  YoY % 15.67% 14.50% -36.87% 82.02% -18.28% -25.00% -
  Horiz. % 93.28% 80.65% 70.43% 111.56% 61.29% 75.00% 100.00%
P/EPS 25.16 23.60 16.16 109.09 17.07 66.67 1,500.00 -49.37%
  YoY % 6.61% 46.04% -85.19% 539.07% -74.40% -95.56% -
  Horiz. % 1.68% 1.57% 1.08% 7.27% 1.14% 4.44% 100.00%
EY 3.97 4.24 6.19 0.92 5.86 1.50 0.07 95.89%
  YoY % -6.37% -31.50% 572.83% -84.30% 290.67% 2,042.86% -
  Horiz. % 5,671.43% 6,057.14% 8,842.86% 1,314.29% 8,371.43% 2,142.86% 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 0.74 0.00 0.00 0.68 0.43 0.54 1.07 -5.96%
  YoY % 0.00% 0.00% 0.00% 58.14% -20.37% -49.53% -
  Horiz. % 69.16% 0.00% 0.00% 63.55% 40.19% 50.47% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 25/05/11 21/05/10 22/05/09 26/05/08 18/05/07 -
Price 0.1350 0.1200 0.1000 0.1200 0.0900 0.0800 0.1300 -
P/RPS 4.08 2.57 3.08 4.15 2.93 2.79 3.22 4.02%
  YoY % 58.75% -16.56% -25.78% 41.64% 5.02% -13.35% -
  Horiz. % 126.71% 79.81% 95.65% 128.88% 90.99% 86.65% 100.00%
P/EPS 29.54 20.23 19.01 109.09 21.95 66.67 1,300.00 -46.75%
  YoY % 46.02% 6.42% -82.57% 396.99% -67.08% -94.87% -
  Horiz. % 2.27% 1.56% 1.46% 8.39% 1.69% 5.13% 100.00%
EY 3.39 4.94 5.26 0.92 4.56 1.50 0.08 86.61%
  YoY % -31.38% -6.08% 471.74% -79.82% 204.00% 1,775.00% -
  Horiz. % 4,237.50% 6,175.00% 6,575.00% 1,150.00% 5,700.00% 1,875.00% 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 0.87 0.00 0.00 0.68 0.55 0.54 0.93 -1.10%
  YoY % 0.00% 0.00% 0.00% 23.64% 1.85% -41.94% -
  Horiz. % 93.55% 0.00% 0.00% 73.12% 59.14% 58.06% 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