Highlights

[OPENSYS] YoY 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?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 32,937 28,042 29,152 36,026 32,928 29,295 25,882 4.10%
  YoY % 17.46% -3.81% -19.08% 9.41% 12.40% 13.19% -
  Horiz. % 127.26% 108.35% 112.63% 139.19% 127.22% 113.19% 100.00%
PBT 5,534 4,426 2,462 4,187 2,498 795 2,239 16.26%
  YoY % 25.03% 79.77% -41.20% 67.61% 214.21% -64.49% -
  Horiz. % 247.16% 197.68% 109.96% 187.00% 111.57% 35.51% 100.00%
Tax -653 -1,530 -808 -5 -63 -9 -24 73.34%
  YoY % 57.32% -89.36% -16,060.00% 92.06% -600.00% 62.50% -
  Horiz. % 2,720.83% 6,375.00% 3,366.67% 20.83% 262.50% 37.50% 100.00%
NP 4,881 2,896 1,654 4,182 2,435 786 2,215 14.06%
  YoY % 68.54% 75.09% -60.45% 71.75% 209.80% -64.51% -
  Horiz. % 220.36% 130.74% 74.67% 188.80% 109.93% 35.49% 100.00%
NP to SH 4,881 2,896 1,654 4,182 2,435 786 2,215 14.06%
  YoY % 68.54% 75.09% -60.45% 71.75% 209.80% -64.51% -
  Horiz. % 220.36% 130.74% 74.67% 188.80% 109.93% 35.49% 100.00%
Tax Rate 11.80 % 34.57 % 32.82 % 0.12 % 2.52 % 1.13 % 1.07 % 49.14%
  YoY % -65.87% 5.33% 27,250.00% -95.24% 123.01% 5.61% -
  Horiz. % 1,102.80% 3,230.84% 3,067.29% 11.21% 235.51% 105.61% 100.00%
Total Cost 28,056 25,146 27,498 31,844 30,493 28,509 23,667 2.87%
  YoY % 11.57% -8.55% -13.65% 4.43% 6.96% 20.46% -
  Horiz. % 118.54% 106.25% 116.19% 134.55% 128.84% 120.46% 100.00%
Net Worth 33,513 0 38,547 38,220 34,087 31,634 31,579 0.99%
  YoY % 0.00% 0.00% 0.86% 12.12% 7.75% 0.18% -
  Horiz. % 106.12% 0.00% 122.07% 121.03% 107.94% 100.18% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,228 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 45.67 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 33,513 0 38,547 38,220 34,087 31,634 31,579 0.99%
  YoY % 0.00% 0.00% 0.86% 12.12% 7.75% 0.18% -
  Horiz. % 106.12% 0.00% 122.07% 121.03% 107.94% 100.18% 100.00%
NOSH 223,420 215,555 223,333 224,561 224,999 225,000 230,000 -0.48%
  YoY % 3.65% -3.48% -0.55% -0.19% -0.00% -2.17% -
  Horiz. % 97.14% 93.72% 97.10% 97.64% 97.83% 97.83% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.82 % 10.33 % 5.67 % 11.61 % 7.39 % 2.68 % 8.56 % 9.57%
  YoY % 43.47% 82.19% -51.16% 57.10% 175.75% -68.69% -
  Horiz. % 173.13% 120.68% 66.24% 135.63% 86.33% 31.31% 100.00%
ROE 14.56 % - % 4.29 % 10.94 % 7.14 % 2.48 % 7.01 % 12.94%
  YoY % 0.00% 0.00% -60.79% 53.22% 187.90% -64.62% -
  Horiz. % 207.70% 0.00% 61.20% 156.06% 101.85% 35.38% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.74 13.01 13.05 16.04 14.63 13.02 11.25 4.60%
  YoY % 13.30% -0.31% -18.64% 9.64% 12.37% 15.73% -
  Horiz. % 131.02% 115.64% 116.00% 142.58% 130.04% 115.73% 100.00%
EPS 2.18 1.34 0.74 1.86 1.08 0.35 0.96 14.63%
  YoY % 62.69% 81.08% -60.22% 72.22% 208.57% -63.54% -
  Horiz. % 227.08% 139.58% 77.08% 193.75% 112.50% 36.46% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.1500 0.0000 0.1726 0.1702 0.1515 0.1406 0.1373 1.48%
  YoY % 0.00% 0.00% 1.41% 12.34% 7.75% 2.40% -
  Horiz. % 109.25% 0.00% 125.71% 123.96% 110.34% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.06 9.41 9.79 12.09 11.05 9.83 8.69 4.10%
  YoY % 17.53% -3.88% -19.02% 9.41% 12.41% 13.12% -
  Horiz. % 127.27% 108.29% 112.66% 139.13% 127.16% 113.12% 100.00%
EPS 1.64 0.97 0.56 1.40 0.82 0.26 0.74 14.17%
  YoY % 69.07% 73.21% -60.00% 70.73% 215.38% -64.86% -
  Horiz. % 221.62% 131.08% 75.68% 189.19% 110.81% 35.14% 100.00%
DPS 0.75 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. % 100.00% - - - - - -
NAPS 0.1125 0.0000 0.1294 0.1283 0.1144 0.1062 0.1060 1.00%
  YoY % 0.00% 0.00% 0.86% 12.15% 7.72% 0.19% -
  Horiz. % 106.13% 0.00% 122.08% 121.04% 107.92% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1200 0.1200 0.1000 0.0900 0.0800 0.1200 0.1200 -
P/RPS 0.81 0.92 0.77 0.56 0.55 0.92 1.07 -4.53%
  YoY % -11.96% 19.48% 37.50% 1.82% -40.22% -14.02% -
  Horiz. % 75.70% 85.98% 71.96% 52.34% 51.40% 85.98% 100.00%
P/EPS 5.49 8.93 13.50 4.83 7.39 34.35 12.46 -12.76%
  YoY % -38.52% -33.85% 179.50% -34.64% -78.49% 175.68% -
  Horiz. % 44.06% 71.67% 108.35% 38.76% 59.31% 275.68% 100.00%
EY 18.21 11.20 7.41 20.69 13.53 2.91 8.03 14.61%
  YoY % 62.59% 51.15% -64.19% 52.92% 364.95% -63.76% -
  Horiz. % 226.77% 139.48% 92.28% 257.66% 168.49% 36.24% 100.00%
DY 8.31 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. % 100.00% - - - - - -
P/NAPS 0.80 0.00 0.58 0.53 0.53 0.85 0.87 -1.39%
  YoY % 0.00% 0.00% 9.43% 0.00% -37.65% -2.30% -
  Horiz. % 91.95% 0.00% 66.67% 60.92% 60.92% 97.70% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 19/08/11 20/08/10 25/08/09 22/08/08 14/08/07 28/08/06 -
Price 0.1600 0.1000 0.1000 0.0900 0.0900 0.1200 0.1000 -
P/RPS 1.09 0.77 0.77 0.56 0.61 0.92 0.89 3.43%
  YoY % 41.56% 0.00% 37.50% -8.20% -33.70% 3.37% -
  Horiz. % 122.47% 86.52% 86.52% 62.92% 68.54% 103.37% 100.00%
P/EPS 7.32 7.44 13.50 4.83 8.32 34.35 10.38 -5.65%
  YoY % -1.61% -44.89% 179.50% -41.95% -75.78% 230.92% -
  Horiz. % 70.52% 71.68% 130.06% 46.53% 80.15% 330.92% 100.00%
EY 13.65 13.44 7.41 20.69 12.02 2.91 9.63 5.98%
  YoY % 1.56% 81.38% -64.19% 72.13% 313.06% -69.78% -
  Horiz. % 141.74% 139.56% 76.95% 214.85% 124.82% 30.22% 100.00%
DY 6.24 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. % 100.00% - - - - - -
P/NAPS 1.07 0.00 0.58 0.53 0.59 0.85 0.73 6.57%
  YoY % 0.00% 0.00% 9.43% -10.17% -30.59% 16.44% -
  Horiz. % 146.58% 0.00% 79.45% 72.60% 80.82% 116.44% 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.
 


 

1960 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers