[OPENSYS] YoY 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 27,875 27,821 32,755 32,568 33,455 22,988 24,774 1.98%
PBT 4,766 2,334 4,212 2,553 1,334 790 1,902 16.53%
Tax -784 -1,258 0 -56 -19 -23 -38 65.57%
NP 3,982 1,076 4,212 2,497 1,315 767 1,864 13.47%
-
NP to SH 3,982 1,076 4,212 2,497 1,315 767 1,864 13.47%
-
Tax Rate 16.45% 53.90% 0.00% 2.19% 1.42% 2.91% 2.00% -
Total Cost 23,893 26,745 28,543 30,071 32,140 22,221 22,910 0.70%
-
Net Worth 0 38,836 38,836 35,180 32,027 31,738 16,055 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 0 38,836 38,836 35,180 32,027 31,738 16,055 -
NOSH 229,629 222,941 222,558 226,097 221,794 228,666 222,999 0.48%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 14.29% 3.87% 12.86% 7.67% 3.93% 3.34% 7.52% -
ROE 0.00% 2.77% 10.85% 7.10% 4.11% 2.42% 11.61% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 12.14 12.48 14.72 14.40 15.08 10.05 11.11 1.48%
EPS 1.73 0.48 1.89 1.10 0.59 0.34 0.84 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1742 0.1745 0.1556 0.1444 0.1388 0.072 -
Adjusted Per Share Value based on latest NOSH - 226,097
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.24 6.23 7.33 7.29 7.49 5.14 5.54 2.00%
EPS 0.89 0.24 0.94 0.56 0.29 0.17 0.42 13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0869 0.0869 0.0787 0.0717 0.071 0.0359 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.09 0.09 0.09 0.10 0.09 0.10 0.10 -
P/RPS 0.74 0.72 0.61 0.69 0.60 0.99 0.90 -3.20%
P/EPS 5.19 18.65 4.76 9.05 15.18 29.81 11.96 -12.98%
EY 19.27 5.36 21.03 11.04 6.59 3.35 8.36 14.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 0.52 0.64 0.62 0.72 1.39 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 19/11/10 20/11/09 21/11/08 14/11/07 21/11/06 14/11/05 -
Price 0.11 0.09 0.12 0.06 0.09 0.14 0.08 -
P/RPS 0.91 0.72 0.82 0.42 0.60 1.39 0.72 3.97%
P/EPS 6.34 18.65 6.34 5.43 15.18 41.74 9.57 -6.62%
EY 15.76 5.36 15.77 18.41 6.59 2.40 10.45 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 0.69 0.39 0.62 1.01 1.11 -

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