[OPENSYS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 141.01%
YoY- 114.1%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 17,994 14,138 12,885 15,380 13,907 13,285 10,682 9.07%
PBT 2,628 2,858 1,477 2,186 1,053 104 60 87.64%
Tax -694 152 -900 0 -32 0 -18 83.69%
NP 1,934 3,010 577 2,186 1,021 104 42 89.21%
-
NP to SH 1,934 3,010 577 2,186 1,021 104 42 89.21%
-
Tax Rate 26.41% -5.32% 60.93% 0.00% 3.04% 0.00% 30.00% -
Total Cost 16,060 11,128 12,308 13,194 12,886 13,181 10,640 7.09%
-
Net Worth 33,513 0 38,303 37,965 34,373 29,244 28,833 2.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 1,117 1,129 - - - - - -
Div Payout % 57.76% 37.51% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 33,513 0 38,303 37,965 34,373 29,244 28,833 2.53%
NOSH 223,420 225,806 221,923 223,061 226,888 207,999 210,000 1.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.75% 21.29% 4.48% 14.21% 7.34% 0.78% 0.39% -
ROE 5.77% 0.00% 1.51% 5.76% 2.97% 0.36% 0.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.05 6.26 5.81 6.89 6.13 6.39 5.09 7.93%
EPS 0.87 1.35 0.26 0.98 0.45 0.05 0.02 87.42%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.1726 0.1702 0.1515 0.1406 0.1373 1.48%
Adjusted Per Share Value based on latest NOSH - 224,561
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.03 3.16 2.88 3.44 3.11 2.97 2.39 9.08%
EPS 0.43 0.67 0.13 0.49 0.23 0.02 0.01 87.06%
DPS 0.25 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.00 0.0857 0.085 0.0769 0.0654 0.0645 2.54%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.12 0.12 0.10 0.09 0.08 0.12 0.12 -
P/RPS 1.49 1.92 1.72 1.31 1.31 1.88 2.36 -7.37%
P/EPS 13.86 9.00 38.46 9.18 17.78 240.00 600.00 -46.60%
EY 7.21 11.11 2.60 10.89 5.62 0.42 0.17 86.63%
DY 4.17 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.58 0.53 0.53 0.85 0.87 -1.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 19/08/11 20/08/10 25/08/09 22/08/08 14/08/07 28/08/06 -
Price 0.16 0.10 0.10 0.09 0.09 0.12 0.10 -
P/RPS 1.99 1.60 1.72 1.31 1.47 1.88 1.97 0.16%
P/EPS 18.48 7.50 38.46 9.18 20.00 240.00 500.00 -42.25%
EY 5.41 13.33 2.60 10.89 5.00 0.42 0.20 73.17%
DY 3.13 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.00 0.58 0.53 0.59 0.85 0.73 6.57%

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