[OPENSYS] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -20.37%
YoY- -29.12%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 29,954 32,364 27,569 31,215 35,202 32,803 27,433 1.47%
PBT 4,647 5,967 3,976 2,785 3,857 1,810 738 35.85%
Tax -1,421 -566 -1,815 -186 -190 -50 -19 105.12%
NP 3,226 5,401 2,161 2,599 3,667 1,760 719 28.39%
-
NP to SH 3,226 5,401 2,161 2,599 3,667 1,760 719 28.39%
-
Tax Rate 30.58% 9.49% 45.65% 6.68% 4.93% 2.76% 2.57% -
Total Cost 26,728 26,963 25,408 28,616 31,535 31,043 26,714 0.00%
-
Net Worth 34,831 0 0 38,742 36,390 31,696 19,628 10.02%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,457 1,111 - - - - - -
Div Payout % 76.18% 20.59% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 34,831 0 0 38,742 36,390 31,696 19,628 10.02%
NOSH 223,420 223,225 219,999 220,000 221,219 214,166 140,000 8.09%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.77% 16.69% 7.84% 8.33% 10.42% 5.37% 2.62% -
ROE 9.26% 0.00% 0.00% 6.71% 10.08% 5.55% 3.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.41 14.50 12.53 14.19 15.91 15.32 19.60 -6.12%
EPS 1.44 2.42 0.98 1.18 1.66 0.82 0.51 18.86%
DPS 1.10 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.00 0.00 0.1761 0.1645 0.148 0.1402 1.78%
Adjusted Per Share Value based on latest NOSH - 220,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.70 7.24 6.17 6.99 7.88 7.34 6.14 1.46%
EPS 0.72 1.21 0.48 0.58 0.82 0.39 0.16 28.46%
DPS 0.55 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.00 0.00 0.0867 0.0814 0.0709 0.0439 10.04%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.115 0.14 0.085 0.12 0.07 0.08 0.15 -
P/RPS 0.86 0.97 0.68 0.85 0.44 0.52 0.77 1.85%
P/EPS 7.96 5.79 8.65 10.16 4.22 9.73 29.21 -19.46%
EY 12.56 17.28 11.56 9.84 23.68 10.27 3.42 24.18%
DY 9.57 3.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 0.00 0.68 0.43 0.54 1.07 -5.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 25/05/11 21/05/10 22/05/09 26/05/08 18/05/07 -
Price 0.135 0.12 0.10 0.12 0.09 0.08 0.13 -
P/RPS 1.01 0.83 0.80 0.85 0.57 0.52 0.66 7.34%
P/EPS 9.35 4.96 10.18 10.16 5.43 9.73 25.31 -15.28%
EY 10.70 20.16 9.82 9.84 18.42 10.27 3.95 18.04%
DY 8.15 4.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.00 0.68 0.55 0.54 0.93 -1.10%

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