[OPENSYS] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 21.54%
YoY- 108.35%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,647 32,755 36,026 35,202 34,553 32,568 32,928 -2.60%
PBT 3,172 4,212 4,187 3,857 3,054 2,553 2,498 17.21%
Tax 92 0 -5 -190 -37 -56 -63 -
NP 3,264 4,212 4,182 3,667 3,017 2,497 2,435 21.50%
-
NP to SH 3,264 4,212 4,182 3,667 3,017 2,497 2,435 21.50%
-
Tax Rate -2.90% 0.00% 0.12% 4.93% 1.21% 2.19% 2.52% -
Total Cost 28,383 28,543 31,844 31,535 31,536 30,071 30,493 -4.65%
-
Net Worth 41,999 38,836 38,220 36,390 35,689 35,180 34,087 14.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 41,999 38,836 38,220 36,390 35,689 35,180 34,087 14.88%
NOSH 239,999 222,558 224,561 221,219 222,500 226,097 224,999 4.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.31% 12.86% 11.61% 10.42% 8.73% 7.67% 7.39% -
ROE 7.77% 10.85% 10.94% 10.08% 8.45% 7.10% 7.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.19 14.72 16.04 15.91 15.53 14.40 14.63 -6.65%
EPS 1.36 1.89 1.86 1.66 1.36 1.10 1.08 16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1745 0.1702 0.1645 0.1604 0.1556 0.1515 10.06%
Adjusted Per Share Value based on latest NOSH - 221,219
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.08 7.33 8.06 7.88 7.73 7.29 7.37 -2.63%
EPS 0.73 0.94 0.94 0.82 0.68 0.56 0.54 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0869 0.0855 0.0814 0.0799 0.0787 0.0763 14.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.09 0.09 0.07 0.08 0.10 0.08 -
P/RPS 0.91 0.61 0.56 0.44 0.52 0.69 0.55 39.76%
P/EPS 8.82 4.76 4.83 4.22 5.90 9.05 7.39 12.48%
EY 11.33 21.03 20.69 23.68 16.95 11.04 13.53 -11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.53 0.43 0.50 0.64 0.53 19.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 20/11/09 25/08/09 22/05/09 19/02/09 21/11/08 22/08/08 -
Price 0.10 0.12 0.09 0.09 0.07 0.06 0.09 -
P/RPS 0.76 0.82 0.56 0.57 0.45 0.42 0.61 15.73%
P/EPS 7.35 6.34 4.83 5.43 5.16 5.43 8.32 -7.91%
EY 13.60 15.77 20.69 18.42 19.37 18.41 12.02 8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.53 0.55 0.44 0.39 0.59 -2.26%

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