[OPENSYS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 36.92%
YoY- 286.54%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 7,571 10,423 8,397 6,546 6,998 7,140 7,191 3.49%
PBT 802 1,826 1,737 1,169 1,235 1,622 740 5.51%
Tax -252 -502 -195 296 -165 -465 -450 -32.08%
NP 550 1,324 1,542 1,465 1,070 1,157 290 53.27%
-
NP to SH 550 1,324 1,542 1,465 1,070 1,157 290 53.27%
-
Tax Rate 31.42% 27.49% 11.23% -25.32% 13.36% 28.67% 60.81% -
Total Cost 7,021 9,099 6,855 5,081 5,928 5,983 6,901 1.15%
-
Net Worth 33,513 0 32,532 0 0 0 39,172 -9.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,117 - 1,111 - - - - -
Div Payout % 203.11% - 72.10% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 33,513 0 32,532 0 0 0 39,172 -9.88%
NOSH 223,420 223,225 222,368 229,629 215,555 219,999 223,076 0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.26% 12.70% 18.36% 22.38% 15.29% 16.20% 4.03% -
ROE 1.64% 0.00% 4.74% 0.00% 0.00% 0.00% 0.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.39 4.67 3.78 2.85 3.25 3.25 3.22 3.49%
EPS 0.25 0.59 0.69 0.66 0.48 0.52 0.13 54.70%
DPS 0.50 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.1463 0.00 0.00 0.00 0.1756 -9.98%
Adjusted Per Share Value based on latest NOSH - 229,629
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.69 2.33 1.88 1.46 1.57 1.60 1.61 3.28%
EPS 0.12 0.30 0.35 0.33 0.24 0.26 0.06 58.80%
DPS 0.25 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.00 0.0728 0.00 0.00 0.00 0.0877 -9.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.14 0.13 0.09 0.12 0.085 0.08 -
P/RPS 3.54 3.00 3.44 3.16 3.70 2.62 2.48 26.80%
P/EPS 48.75 23.60 18.75 14.11 24.17 16.16 61.54 -14.39%
EY 2.05 4.24 5.33 7.09 4.14 6.19 1.63 16.53%
DY 4.17 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.89 0.00 0.00 0.00 0.46 44.66%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 27/02/12 18/11/11 19/08/11 25/05/11 21/02/11 -
Price 0.16 0.12 0.12 0.11 0.10 0.10 0.09 -
P/RPS 4.72 2.57 3.18 3.86 3.08 3.08 2.79 42.02%
P/EPS 64.99 20.23 17.30 17.24 20.15 19.01 69.23 -4.12%
EY 1.54 4.94 5.78 5.80 4.96 5.26 1.44 4.58%
DY 3.13 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.00 0.82 0.00 0.00 0.00 0.51 63.96%

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