[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.75%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 19,598 12,885 6,360 31,647 23,423 15,380 6,792 102.54%
PBT 2,304 1,477 692 3,170 3,144 2,186 1,079 65.74%
Tax -1,350 -900 -450 92 0 0 -172 294.45%
NP 954 577 242 3,262 3,144 2,186 907 3.42%
-
NP to SH 954 577 242 3,262 3,144 2,186 907 3.42%
-
Tax Rate 58.59% 60.93% 65.03% -2.90% 0.00% 0.00% 15.94% -
Total Cost 18,644 12,308 6,118 28,385 20,279 13,194 5,885 115.55%
-
Net Worth 38,648 38,303 38,742 39,111 38,909 37,965 36,390 4.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 38,648 38,303 38,742 39,111 38,909 37,965 36,390 4.09%
NOSH 221,860 221,923 220,000 223,493 222,978 223,061 221,219 0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.87% 4.48% 3.81% 10.31% 13.42% 14.21% 13.35% -
ROE 2.47% 1.51% 0.62% 8.34% 8.08% 5.76% 2.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.83 5.81 2.89 14.16 10.50 6.89 3.07 102.11%
EPS 0.43 0.26 0.11 1.46 1.41 0.98 0.41 3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1726 0.1761 0.175 0.1745 0.1702 0.1645 3.88%
Adjusted Per Share Value based on latest NOSH - 239,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.39 2.88 1.42 7.08 5.24 3.44 1.52 102.67%
EPS 0.21 0.13 0.05 0.73 0.70 0.49 0.20 3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0857 0.0867 0.0875 0.0871 0.085 0.0814 4.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.09 0.10 0.12 0.12 0.09 0.09 0.07 -
P/RPS 1.02 1.72 4.15 0.85 0.86 1.31 2.28 -41.47%
P/EPS 20.93 38.46 109.09 8.22 6.38 9.18 17.07 14.54%
EY 4.78 2.60 0.92 12.16 15.67 10.89 5.86 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.68 0.69 0.52 0.53 0.43 13.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 20/08/10 21/05/10 11/02/10 20/11/09 25/08/09 22/05/09 -
Price 0.09 0.10 0.12 0.10 0.12 0.09 0.09 -
P/RPS 1.02 1.72 4.15 0.71 1.14 1.31 2.93 -50.48%
P/EPS 20.93 38.46 109.09 6.85 8.51 9.18 21.95 -3.11%
EY 4.78 2.60 0.92 14.60 11.75 10.89 4.56 3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.68 0.57 0.69 0.53 0.55 -3.66%

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