[OPENSYS] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 90.79%
YoY- 101.03%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 15,380 6,792 34,553 25,221 13,907 6,143 32,306 -39.05%
PBT 2,186 1,079 3,043 1,984 1,053 276 1,546 26.00%
Tax 0 -172 -19 -36 -32 -19 -31 -
NP 2,186 907 3,024 1,948 1,021 257 1,515 27.71%
-
NP to SH 2,186 907 3,024 1,948 1,021 257 1,515 27.71%
-
Tax Rate 0.00% 15.94% 0.62% 1.81% 3.04% 6.88% 2.01% -
Total Cost 13,194 5,885 31,529 23,273 12,886 5,886 30,791 -43.19%
-
Net Worth 37,965 36,390 35,846 34,840 34,373 31,696 32,771 10.31%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 37,965 36,390 35,846 34,840 34,373 31,696 32,771 10.31%
NOSH 223,061 221,219 223,481 223,908 226,888 214,166 223,088 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.21% 13.35% 8.75% 7.72% 7.34% 4.18% 4.69% -
ROE 5.76% 2.49% 8.44% 5.59% 2.97% 0.81% 4.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.89 3.07 15.46 11.26 6.13 2.87 14.48 -39.07%
EPS 0.98 0.41 1.35 0.87 0.45 0.12 0.68 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1702 0.1645 0.1604 0.1556 0.1515 0.148 0.1469 10.32%
Adjusted Per Share Value based on latest NOSH - 226,097
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.44 1.52 7.73 5.64 3.11 1.37 7.23 -39.08%
EPS 0.49 0.20 0.68 0.44 0.23 0.06 0.34 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.085 0.0814 0.0802 0.078 0.0769 0.0709 0.0733 10.38%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.09 0.07 0.08 0.10 0.08 0.08 0.09 -
P/RPS 1.31 2.28 0.52 0.89 1.31 2.79 0.62 64.73%
P/EPS 9.18 17.07 5.91 11.49 17.78 66.67 13.25 -21.71%
EY 10.89 5.86 16.91 8.70 5.62 1.50 7.55 27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.43 0.50 0.64 0.53 0.54 0.61 -8.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 22/05/09 19/02/09 21/11/08 22/08/08 26/05/08 22/02/08 -
Price 0.09 0.09 0.07 0.06 0.09 0.08 0.08 -
P/RPS 1.31 2.93 0.45 0.53 1.47 2.79 0.55 78.44%
P/EPS 9.18 21.95 5.17 6.90 20.00 66.67 11.78 -15.32%
EY 10.89 4.56 19.33 14.50 5.00 1.50 8.49 18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.44 0.39 0.59 0.54 0.54 -1.23%

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