Highlights

[OPENSYS] QoQ Quarter Result on 2012-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -58.46%    YoY -     -48.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,396 8,547 6,440 7,571 10,423 8,397 6,546 8.47%
  QoQ % -13.47% 32.72% -14.94% -27.36% 24.13% 28.28% -
  Horiz. % 112.99% 130.57% 98.38% 115.66% 159.23% 128.28% 100.00%
PBT 1,406 1,945 494 802 1,826 1,737 1,169 13.08%
  QoQ % -27.71% 293.72% -38.40% -56.08% 5.12% 48.59% -
  Horiz. % 120.27% 166.38% 42.26% 68.61% 156.20% 148.59% 100.00%
Tax -385 -568 -216 -252 -502 -195 296 -
  QoQ % 32.22% -162.96% 14.29% 49.80% -157.44% -165.88% -
  Horiz. % -130.07% -191.89% -72.97% -85.14% -169.59% -65.88% 100.00%
NP 1,021 1,377 278 550 1,324 1,542 1,465 -21.38%
  QoQ % -25.85% 395.32% -49.45% -58.46% -14.14% 5.26% -
  Horiz. % 69.69% 93.99% 18.98% 37.54% 90.38% 105.26% 100.00%
NP to SH 1,021 1,377 278 550 1,324 1,542 1,465 -21.38%
  QoQ % -25.85% 395.32% -49.45% -58.46% -14.14% 5.26% -
  Horiz. % 69.69% 93.99% 18.98% 37.54% 90.38% 105.26% 100.00%
Tax Rate 27.38 % 29.20 % 43.72 % 31.42 % 27.49 % 11.23 % -25.32 % -
  QoQ % -6.23% -33.21% 39.15% 14.30% 144.79% 144.35% -
  Horiz. % -108.14% -115.32% -172.67% -124.09% -108.57% -44.35% 100.00%
Total Cost 6,375 7,170 6,162 7,021 9,099 6,855 5,081 16.31%
  QoQ % -11.09% 16.36% -12.23% -22.84% 32.74% 34.91% -
  Horiz. % 125.47% 141.11% 121.28% 138.18% 179.08% 134.91% 100.00%
Net Worth 34,831 33,803 33,781 33,513 0 32,532 0 -
  QoQ % 3.04% 0.07% 0.80% 0.00% 0.00% 0.00% -
  Horiz. % 107.07% 103.91% 103.84% 103.01% 0.00% 100.00% -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 1,340 1,117 - 1,111 - -
  QoQ % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.57% 100.47% 0.00% 100.00% -
Div Payout % - % - % 482.20 % 203.11 % - % 72.10 % - % -
  QoQ % 0.00% 0.00% 137.41% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 668.79% 281.71% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 34,831 33,803 33,781 33,513 0 32,532 0 -
  QoQ % 3.04% 0.07% 0.80% 0.00% 0.00% 0.00% -
  Horiz. % 107.07% 103.91% 103.84% 103.01% 0.00% 100.00% -
NOSH 223,420 223,420 223,420 223,420 223,225 222,368 229,629 -1.81%
  QoQ % 0.00% 0.00% 0.00% 0.09% 0.39% -3.16% -
  Horiz. % 97.30% 97.30% 97.30% 97.30% 97.21% 96.84% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.80 % 16.11 % 4.32 % 7.26 % 12.70 % 18.36 % 22.38 % -27.53%
  QoQ % -14.34% 272.92% -40.50% -42.83% -30.83% -17.96% -
  Horiz. % 61.66% 71.98% 19.30% 32.44% 56.75% 82.04% 100.00%
ROE 2.93 % 4.07 % 0.82 % 1.64 % - % 4.74 % - % -
  QoQ % -28.01% 396.34% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.81% 85.86% 17.30% 34.60% 0.00% 100.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.31 3.83 2.88 3.39 4.67 3.78 2.85 10.48%
  QoQ % -13.58% 32.99% -15.04% -27.41% 23.54% 32.63% -
  Horiz. % 116.14% 134.39% 101.05% 118.95% 163.86% 132.63% 100.00%
EPS 0.46 0.62 0.12 0.25 0.59 0.69 0.66 -21.37%
  QoQ % -25.81% 416.67% -52.00% -57.63% -14.49% 4.55% -
  Horiz. % 69.70% 93.94% 18.18% 37.88% 89.39% 104.55% 100.00%
DPS 0.00 0.00 0.60 0.50 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 20.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 100.00% 0.00% 100.00% -
NAPS 0.1559 0.1513 0.1512 0.1500 0.0000 0.1463 0.0000 -
  QoQ % 3.04% 0.07% 0.80% 0.00% 0.00% 0.00% -
  Horiz. % 106.56% 103.42% 103.35% 102.53% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.48 2.87 2.16 2.54 3.50 2.82 2.20 8.31%
  QoQ % -13.59% 32.87% -14.96% -27.43% 24.11% 28.18% -
  Horiz. % 112.73% 130.45% 98.18% 115.45% 159.09% 128.18% 100.00%
EPS 0.34 0.46 0.09 0.18 0.44 0.52 0.49 -21.61%
  QoQ % -26.09% 411.11% -50.00% -59.09% -15.38% 6.12% -
  Horiz. % 69.39% 93.88% 18.37% 36.73% 89.80% 106.12% 100.00%
DPS 0.00 0.00 0.45 0.38 0.00 0.37 0.00 -
  QoQ % 0.00% 0.00% 18.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.62% 102.70% 0.00% 100.00% -
NAPS 0.1169 0.1135 0.1134 0.1125 0.0000 0.1092 0.0000 -
  QoQ % 3.00% 0.09% 0.80% 0.00% 0.00% 0.00% -
  Horiz. % 107.05% 103.94% 103.85% 103.02% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.1150 0.1200 0.1400 0.1200 0.1400 0.1300 0.0900 -
P/RPS 3.47 3.14 4.86 3.54 3.00 3.44 3.16 6.43%
  QoQ % 10.51% -35.39% 37.29% 18.00% -12.79% 8.86% -
  Horiz. % 109.81% 99.37% 153.80% 112.03% 94.94% 108.86% 100.00%
P/EPS 25.16 19.47 112.51 48.75 23.60 18.75 14.11 47.00%
  QoQ % 29.22% -82.69% 130.79% 106.57% 25.87% 32.88% -
  Horiz. % 178.31% 137.99% 797.38% 345.50% 167.26% 132.88% 100.00%
EY 3.97 5.14 0.89 2.05 4.24 5.33 7.09 -32.04%
  QoQ % -22.76% 477.53% -56.59% -51.65% -20.45% -24.82% -
  Horiz. % 55.99% 72.50% 12.55% 28.91% 59.80% 75.18% 100.00%
DY 0.00 0.00 4.29 4.17 0.00 3.85 0.00 -
  QoQ % 0.00% 0.00% 2.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.43% 108.31% 0.00% 100.00% -
P/NAPS 0.74 0.79 0.93 0.80 0.00 0.89 0.00 -
  QoQ % -6.33% -15.05% 16.25% 0.00% 0.00% 0.00% -
  Horiz. % 83.15% 88.76% 104.49% 89.89% 0.00% 100.00% -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 22/02/13 28/11/12 29/08/12 24/05/12 27/02/12 18/11/11 -
Price 0.1350 0.1200 0.1400 0.1600 0.1200 0.1200 0.1100 -
P/RPS 4.08 3.14 4.86 4.72 2.57 3.18 3.86 3.76%
  QoQ % 29.94% -35.39% 2.97% 83.66% -19.18% -17.62% -
  Horiz. % 105.70% 81.35% 125.91% 122.28% 66.58% 82.38% 100.00%
P/EPS 29.54 19.47 112.51 64.99 20.23 17.30 17.24 43.14%
  QoQ % 51.72% -82.69% 73.12% 221.26% 16.94% 0.35% -
  Horiz. % 171.35% 112.94% 652.61% 376.97% 117.34% 100.35% 100.00%
EY 3.39 5.14 0.89 1.54 4.94 5.78 5.80 -30.07%
  QoQ % -34.05% 477.53% -42.21% -68.83% -14.53% -0.34% -
  Horiz. % 58.45% 88.62% 15.34% 26.55% 85.17% 99.66% 100.00%
DY 0.00 0.00 4.29 3.13 0.00 4.17 0.00 -
  QoQ % 0.00% 0.00% 37.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.88% 75.06% 0.00% 100.00% -
P/NAPS 0.87 0.79 0.93 1.07 0.00 0.82 0.00 -
  QoQ % 10.13% -15.05% -13.08% 0.00% 0.00% 0.00% -
  Horiz. % 106.10% 96.34% 113.41% 130.49% 0.00% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

207  346  556  1037 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245+0.085 
 VELESTO-WA 0.145-0.005 
 KNM 0.395-0.005 
 REACH 0.21+0.02 
 GPACKET-WB 0.120.00 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 VELESTO 0.32-0.01 
 REACH-WA 0.07+0.015 
 NETX 0.0150.00 
Partners & Brokers