[OPENSYS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.72%
YoY- 68.68%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,831 27,875 27,821 32,755 32,568 33,455 22,988 6.11%
PBT 4,859 4,766 2,334 4,212 2,553 1,334 790 35.32%
Tax -1,165 -784 -1,258 0 -56 -19 -23 92.23%
NP 3,694 3,982 1,076 4,212 2,497 1,315 767 29.92%
-
NP to SH 3,694 3,982 1,076 4,212 2,497 1,315 767 29.92%
-
Tax Rate 23.98% 16.45% 53.90% 0.00% 2.19% 1.42% 2.91% -
Total Cost 29,137 23,893 26,745 28,543 30,071 32,140 22,221 4.61%
-
Net Worth 33,781 0 38,836 38,836 35,180 32,027 31,738 1.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,569 - - - - - - -
Div Payout % 96.63% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 33,781 0 38,836 38,836 35,180 32,027 31,738 1.04%
NOSH 223,420 229,629 222,941 222,558 226,097 221,794 228,666 -0.38%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.25% 14.29% 3.87% 12.86% 7.67% 3.93% 3.34% -
ROE 10.94% 0.00% 2.77% 10.85% 7.10% 4.11% 2.42% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.69 12.14 12.48 14.72 14.40 15.08 10.05 6.52%
EPS 1.65 1.73 0.48 1.89 1.10 0.59 0.34 30.08%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1512 0.00 0.1742 0.1745 0.1556 0.1444 0.1388 1.43%
Adjusted Per Share Value based on latest NOSH - 222,558
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 7.35 6.24 6.23 7.33 7.29 7.49 5.14 6.13%
EPS 0.83 0.89 0.24 0.94 0.56 0.29 0.17 30.21%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.00 0.0869 0.0869 0.0787 0.0717 0.071 1.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.09 0.09 0.09 0.10 0.09 0.10 -
P/RPS 0.95 0.74 0.72 0.61 0.69 0.60 0.99 -0.68%
P/EPS 8.47 5.19 18.65 4.76 9.05 15.18 29.81 -18.90%
EY 11.81 19.27 5.36 21.03 11.04 6.59 3.35 23.34%
DY 11.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.52 0.52 0.64 0.62 0.72 4.35%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 18/11/11 19/11/10 20/11/09 21/11/08 14/11/07 21/11/06 -
Price 0.14 0.11 0.09 0.12 0.06 0.09 0.14 -
P/RPS 0.95 0.91 0.72 0.82 0.42 0.60 1.39 -6.14%
P/EPS 8.47 6.34 18.65 6.34 5.43 15.18 41.74 -23.32%
EY 11.81 15.76 5.36 15.77 18.41 6.59 2.40 30.38%
DY 11.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.00 0.52 0.69 0.39 0.62 1.01 -1.36%

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