[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.07%
YoY- 378.1%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 29,081 20,684 14,138 7,140 26,789 19,598 12,885 71.80%
PBT 5,764 4,027 2,858 1,622 3,045 2,304 1,477 147.25%
Tax 253 448 152 -465 -1,800 -1,350 -900 -
NP 6,017 4,475 3,010 1,157 1,245 954 577 375.27%
-
NP to SH 6,017 4,475 3,010 1,157 1,245 954 577 375.27%
-
Tax Rate -4.39% -11.12% -5.32% 28.67% 59.11% 58.59% 60.93% -
Total Cost 23,064 16,209 11,128 5,983 25,544 18,644 12,308 51.82%
-
Net Worth 32,653 0 0 0 39,039 38,648 38,303 -10.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,231 1,118 1,129 - - - - -
Div Payout % 37.09% 25.00% 37.51% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 32,653 0 0 0 39,039 38,648 38,303 -10.06%
NOSH 223,195 223,728 225,806 219,999 222,321 221,860 221,923 0.38%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 20.69% 21.64% 21.29% 16.20% 4.65% 4.87% 4.48% -
ROE 18.43% 0.00% 0.00% 0.00% 3.19% 2.47% 1.51% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.03 9.25 6.26 3.25 12.05 8.83 5.81 71.08%
EPS 2.70 2.00 1.35 0.52 0.56 0.43 0.26 373.96%
DPS 1.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1463 0.00 0.00 0.00 0.1756 0.1742 0.1726 -10.40%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.51 4.63 3.16 1.60 6.00 4.39 2.88 71.98%
EPS 1.35 1.00 0.67 0.26 0.28 0.21 0.13 373.96%
DPS 0.50 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.0731 0.00 0.00 0.00 0.0874 0.0865 0.0857 -10.03%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.13 0.09 0.12 0.085 0.08 0.09 0.10 -
P/RPS 1.00 0.97 1.92 2.62 0.66 1.02 1.72 -30.27%
P/EPS 4.82 4.50 9.00 16.16 14.29 20.93 38.46 -74.86%
EY 20.74 22.22 11.11 6.19 7.00 4.78 2.60 297.72%
DY 7.69 5.56 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.00 0.00 0.46 0.52 0.58 32.93%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 18/11/11 19/08/11 25/05/11 21/02/11 19/11/10 20/08/10 -
Price 0.12 0.11 0.10 0.10 0.09 0.09 0.10 -
P/RPS 0.92 1.19 1.60 3.08 0.75 1.02 1.72 -34.03%
P/EPS 4.45 5.50 7.50 19.01 16.07 20.93 38.46 -76.16%
EY 22.47 18.18 13.33 5.26 6.22 4.78 2.60 319.48%
DY 8.33 4.55 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.00 0.00 0.51 0.52 0.58 25.88%

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