[OPENSYS] QoQ TTM 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- 2.55%
YoY- 89.89%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 36,026 35,202 34,553 32,568 32,928 32,803 32,305 7.54%
PBT 4,187 3,857 3,054 2,553 2,498 1,810 1,548 94.24%
Tax -5 -190 -37 -56 -63 -50 -31 -70.40%
NP 4,182 3,667 3,017 2,497 2,435 1,760 1,517 96.72%
-
NP to SH 4,182 3,667 3,017 2,497 2,435 1,760 1,517 96.72%
-
Tax Rate 0.12% 4.93% 1.21% 2.19% 2.52% 2.76% 2.00% -
Total Cost 31,844 31,535 31,536 30,071 30,493 31,043 30,788 2.27%
-
Net Worth 38,220 36,390 35,689 35,180 34,087 31,696 32,200 12.11%
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 38,220 36,390 35,689 35,180 34,087 31,696 32,200 12.11%
NOSH 224,561 221,219 222,500 226,097 224,999 214,166 219,200 1.62%
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 11.61% 10.42% 8.73% 7.67% 7.39% 5.37% 4.70% -
ROE 10.94% 10.08% 8.45% 7.10% 7.14% 5.55% 4.71% -
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 16.04 15.91 15.53 14.40 14.63 15.32 14.74 5.80%
EPS 1.86 1.66 1.36 1.10 1.08 0.82 0.69 93.80%
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 8.06 7.88 7.73 7.29 7.37 7.34 7.23 7.52%
EPS 0.94 0.82 0.68 0.56 0.54 0.39 0.34 97.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0855 0.0814 0.0799 0.0787 0.0763 0.0709 0.0721 12.04%
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 0.56 0.44 0.52 0.69 0.55 0.52 0.61 -5.54%
P/EPS 4.83 4.22 5.90 9.05 7.39 9.73 13.00 -48.34%
EY 20.69 23.68 16.95 11.04 13.53 10.27 7.69 93.56%
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 0.56 0.57 0.45 0.42 0.61 0.52 0.54 2.45%
P/EPS 4.83 5.43 5.16 5.43 8.32 9.73 11.56 -44.14%
EY 20.69 18.42 19.37 18.41 12.02 10.27 8.65 78.94%
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