[OPENSYS] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.21%
YoY- -73.6%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 28,560 26,789 26,130 25,770 25,440 31,647 31,230 -5.78%
PBT 6,488 3,045 3,072 2,954 2,768 3,170 4,192 33.83%
Tax -1,860 -1,800 -1,800 -1,800 -1,800 92 0 -
NP 4,628 1,245 1,272 1,154 968 3,262 4,192 6.82%
-
NP to SH 4,628 1,245 1,272 1,154 968 3,262 4,192 6.82%
-
Tax Rate 28.67% 59.11% 58.59% 60.93% 65.03% -2.90% 0.00% -
Total Cost 23,932 25,544 24,858 24,616 24,472 28,385 27,038 -7.81%
-
Net Worth 0 39,039 38,648 38,303 38,742 39,111 38,909 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 0 39,039 38,648 38,303 38,742 39,111 38,909 -
NOSH 219,999 222,321 221,860 221,923 220,000 223,493 222,978 -0.89%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.20% 4.65% 4.87% 4.48% 3.81% 10.31% 13.42% -
ROE 0.00% 3.19% 3.29% 3.01% 2.50% 8.34% 10.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.98 12.05 11.78 11.61 11.56 14.16 14.01 -4.96%
EPS 2.08 0.56 0.57 0.52 0.44 1.46 1.88 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1756 0.1742 0.1726 0.1761 0.175 0.1745 -
Adjusted Per Share Value based on latest NOSH - 223,333
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.39 6.00 5.85 5.77 5.69 7.08 6.99 -5.81%
EPS 1.04 0.28 0.28 0.26 0.22 0.73 0.94 6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0874 0.0865 0.0857 0.0867 0.0875 0.0871 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.085 0.08 0.09 0.10 0.12 0.12 0.09 -
P/RPS 0.65 0.66 0.76 0.86 1.04 0.85 0.64 1.03%
P/EPS 4.04 14.29 15.70 19.23 27.27 8.22 4.79 -10.74%
EY 24.75 7.00 6.37 5.20 3.67 12.16 20.89 11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.52 0.58 0.68 0.69 0.52 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 21/02/11 19/11/10 20/08/10 21/05/10 11/02/10 20/11/09 -
Price 0.10 0.09 0.09 0.10 0.12 0.10 0.12 -
P/RPS 0.77 0.75 0.76 0.86 1.04 0.71 0.86 -7.11%
P/EPS 4.75 16.07 15.70 19.23 27.27 6.85 6.38 -17.86%
EY 21.04 6.22 6.37 5.20 3.67 14.60 15.67 21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.51 0.52 0.58 0.68 0.57 0.69 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment