[OPENSYS] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.19%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,982 29,081 26,789 31,647 34,553 32,306 26,693 3.58%
PBT 5,067 5,764 3,045 3,170 3,043 1,546 756 37.27%
Tax -1,538 253 -1,800 92 -19 -31 0 -
NP 3,529 6,017 1,245 3,262 3,024 1,515 756 29.24%
-
NP to SH 3,529 6,017 1,245 3,262 3,024 1,515 756 29.24%
-
Tax Rate 30.35% -4.39% 59.11% -2.90% 0.62% 2.01% 0.00% -
Total Cost 29,453 23,064 25,544 28,385 31,529 30,791 25,937 2.13%
-
Net Worth 33,803 32,653 39,039 39,111 35,846 32,771 31,078 1.40%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,457 2,231 - - - - - -
Div Payout % 69.64% 37.09% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 33,803 32,653 39,039 39,111 35,846 32,771 31,078 1.40%
NOSH 223,420 223,195 222,321 223,493 223,481 223,088 221,515 0.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.70% 20.69% 4.65% 10.31% 8.75% 4.69% 2.83% -
ROE 10.44% 18.43% 3.19% 8.34% 8.44% 4.62% 2.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.76 13.03 12.05 14.16 15.46 14.48 12.05 3.43%
EPS 1.58 2.70 0.56 1.46 1.35 0.68 0.34 29.15%
DPS 1.10 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1513 0.1463 0.1756 0.175 0.1604 0.1469 0.1403 1.26%
Adjusted Per Share Value based on latest NOSH - 239,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.38 6.51 6.00 7.08 7.73 7.23 5.97 3.59%
EPS 0.79 1.35 0.28 0.73 0.68 0.34 0.17 29.15%
DPS 0.55 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0731 0.0874 0.0875 0.0802 0.0733 0.0696 1.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.13 0.08 0.12 0.08 0.09 0.14 -
P/RPS 0.81 1.00 0.66 0.85 0.52 0.62 1.16 -5.80%
P/EPS 7.60 4.82 14.29 8.22 5.91 13.25 41.02 -24.47%
EY 13.16 20.74 7.00 12.16 16.91 7.55 2.44 32.39%
DY 9.17 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.46 0.69 0.50 0.61 1.00 -3.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 21/02/11 11/02/10 19/02/09 22/02/08 13/02/07 -
Price 0.12 0.12 0.09 0.10 0.07 0.08 0.14 -
P/RPS 0.81 0.92 0.75 0.71 0.45 0.55 1.16 -5.80%
P/EPS 7.60 4.45 16.07 6.85 5.17 11.78 41.02 -24.47%
EY 13.16 22.47 6.22 14.60 19.33 8.49 2.44 32.39%
DY 9.17 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.51 0.57 0.44 0.54 1.00 -3.84%

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