[OPENSYS] QoQ TTM 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- 37.5%
YoY- 270.07%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 32,937 32,364 29,081 27,875 28,042 27,569 26,789 14.78%
PBT 5,534 5,967 5,763 4,766 4,426 3,976 3,046 48.94%
Tax -653 -566 -529 -784 -1,530 -1,815 -1,800 -49.16%
NP 4,881 5,401 5,234 3,982 2,896 2,161 1,246 148.70%
-
NP to SH 4,881 5,401 5,234 3,982 2,896 2,161 1,246 148.70%
-
Tax Rate 11.80% 9.49% 9.18% 16.45% 34.57% 45.65% 59.09% -
Total Cost 28,056 26,963 23,847 23,893 25,146 25,408 25,543 6.46%
-
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 2,228 1,111 1,111 - - - - -
Div Payout % 45.67% 20.59% 21.24% - - - - -
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 14.82% 16.69% 18.00% 14.29% 10.33% 7.84% 4.65% -
ROE 14.56% 0.00% 16.09% 0.00% 0.00% 0.00% 3.18% -
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 14.74 14.50 13.08 12.14 13.01 12.53 12.01 14.64%
EPS 2.18 2.42 2.35 1.73 1.34 0.98 0.56 147.66%
DPS 1.00 0.50 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 7.37 7.24 6.51 6.24 6.28 6.17 6.00 14.70%
EPS 1.09 1.21 1.17 0.89 0.65 0.48 0.28 147.66%
DPS 0.50 0.25 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 0.81 0.97 0.99 0.74 0.92 0.68 0.67 13.49%
P/EPS 5.49 5.79 5.52 5.19 8.93 8.65 14.32 -47.25%
EY 18.21 17.28 18.11 19.27 11.20 11.56 6.98 89.62%
DY 8.31 3.56 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 1.09 0.83 0.92 0.91 0.77 0.80 0.75 28.33%
P/EPS 7.32 4.96 5.10 6.34 7.44 10.18 16.11 -40.92%
EY 13.65 20.16 19.61 15.76 13.44 9.82 6.21 69.13%
DY 6.24 4.15 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