Highlights

[OPENSYS] QoQ Quarter Result on 2014-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 22-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -35.43%    YoY -     -10.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 27,426 13,136 12,306 10,558 9,301 8,226 8,235 123.18%
  QoQ % 108.79% 6.74% 16.56% 13.51% 13.07% -0.11% -
  Horiz. % 333.04% 159.51% 149.44% 128.21% 112.94% 99.89% 100.00%
PBT 4,268 1,504 1,917 1,614 2,496 1,487 1,612 91.50%
  QoQ % 183.78% -21.54% 18.77% -35.34% 67.85% -7.75% -
  Horiz. % 264.76% 93.30% 118.92% 100.12% 154.84% 92.25% 100.00%
Tax -1,153 -380 -503 -413 -636 -391 -415 97.75%
  QoQ % -203.42% 24.45% -21.79% 35.06% -62.66% 5.78% -
  Horiz. % 277.83% 91.57% 121.20% 99.52% 153.25% 94.22% 100.00%
NP 3,115 1,124 1,414 1,201 1,860 1,096 1,197 89.31%
  QoQ % 177.14% -20.51% 17.74% -35.43% 69.71% -8.44% -
  Horiz. % 260.23% 93.90% 118.13% 100.33% 155.39% 91.56% 100.00%
NP to SH 3,115 1,124 1,414 1,201 1,860 1,096 1,197 89.31%
  QoQ % 177.14% -20.51% 17.74% -35.43% 69.71% -8.44% -
  Horiz. % 260.23% 93.90% 118.13% 100.33% 155.39% 91.56% 100.00%
Tax Rate 27.01 % 25.27 % 26.24 % 25.59 % 25.48 % 26.29 % 25.74 % 3.27%
  QoQ % 6.89% -3.70% 2.54% 0.43% -3.08% 2.14% -
  Horiz. % 104.93% 98.17% 101.94% 99.42% 98.99% 102.14% 100.00%
Total Cost 24,311 12,012 10,892 9,357 7,441 7,130 7,038 128.68%
  QoQ % 102.39% 10.28% 16.40% 25.75% 4.36% 1.31% -
  Horiz. % 345.42% 170.67% 154.76% 132.95% 105.73% 101.31% 100.00%
Net Worth 40,796 39,590 38,472 38,182 36,976 36,238 35,143 10.46%
  QoQ % 3.05% 2.90% 0.76% 3.26% 2.03% 3.12% -
  Horiz. % 116.08% 112.65% 109.47% 108.65% 105.21% 103.12% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 1,117 - 1,117 - 1,117 - 1,117 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 35.86 % - % 79.00 % - % 60.06 % - % 93.32 % -47.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.43% 0.00% 84.65% 0.00% 64.36% 0.00% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 40,796 39,590 38,472 38,182 36,976 36,238 35,143 10.46%
  QoQ % 3.05% 2.90% 0.76% 3.26% 2.03% 3.12% -
  Horiz. % 116.08% 112.65% 109.47% 108.65% 105.21% 103.12% 100.00%
NOSH 223,420 223,420 223,420 223,420 223,420 223,420 223,420 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.36 % 8.56 % 11.49 % 11.38 % 20.00 % 13.32 % 14.54 % -15.18%
  QoQ % 32.71% -25.50% 0.97% -43.10% 50.15% -8.39% -
  Horiz. % 78.13% 58.87% 79.02% 78.27% 137.55% 91.61% 100.00%
ROE 7.64 % 2.84 % 3.68 % 3.15 % 5.03 % 3.02 % 3.41 % 71.31%
  QoQ % 169.01% -22.83% 16.83% -37.38% 66.56% -11.44% -
  Horiz. % 224.05% 83.28% 107.92% 92.38% 147.51% 88.56% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.28 5.88 5.51 4.73 4.16 3.68 3.69 123.07%
  QoQ % 108.84% 6.72% 16.49% 13.70% 13.04% -0.27% -
  Horiz. % 332.79% 159.35% 149.32% 128.18% 112.74% 99.73% 100.00%
EPS 1.39 0.50 0.63 0.54 0.83 0.49 0.54 87.93%
  QoQ % 178.00% -20.63% 16.67% -34.94% 69.39% -9.26% -
  Horiz. % 257.41% 92.59% 116.67% 100.00% 153.70% 90.74% 100.00%
DPS 0.50 0.00 0.50 0.00 0.50 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1826 0.1772 0.1722 0.1709 0.1655 0.1622 0.1573 10.46%
  QoQ % 3.05% 2.90% 0.76% 3.26% 2.03% 3.12% -
  Horiz. % 116.08% 112.65% 109.47% 108.65% 105.21% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.21 4.41 4.13 3.54 3.12 2.76 2.76 123.47%
  QoQ % 108.84% 6.78% 16.67% 13.46% 13.04% 0.00% -
  Horiz. % 333.70% 159.78% 149.64% 128.26% 113.04% 100.00% 100.00%
EPS 1.05 0.38 0.47 0.40 0.62 0.37 0.40 90.40%
  QoQ % 176.32% -19.15% 17.50% -35.48% 67.57% -7.50% -
  Horiz. % 262.50% 95.00% 117.50% 100.00% 155.00% 92.50% 100.00%
DPS 0.38 0.00 0.38 0.00 0.38 0.00 0.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1370 0.1329 0.1292 0.1282 0.1241 0.1217 0.1180 10.48%
  QoQ % 3.09% 2.86% 0.78% 3.30% 1.97% 3.14% -
  Horiz. % 116.10% 112.63% 109.49% 108.64% 105.17% 103.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3600 0.3100 0.3900 0.4250 0.2350 0.1700 0.1400 -
P/RPS 2.93 5.27 7.08 8.99 5.64 4.62 3.80 -15.93%
  QoQ % -44.40% -25.56% -21.25% 59.40% 22.08% 21.58% -
  Horiz. % 77.11% 138.68% 186.32% 236.58% 148.42% 121.58% 100.00%
P/EPS 25.82 61.62 61.62 79.06 28.23 34.65 26.13 -0.79%
  QoQ % -58.10% 0.00% -22.06% 180.06% -18.53% 32.61% -
  Horiz. % 98.81% 235.82% 235.82% 302.56% 108.04% 132.61% 100.00%
EY 3.87 1.62 1.62 1.26 3.54 2.89 3.83 0.70%
  QoQ % 138.89% 0.00% 28.57% -64.41% 22.49% -24.54% -
  Horiz. % 101.04% 42.30% 42.30% 32.90% 92.43% 75.46% 100.00%
DY 1.39 0.00 1.28 0.00 2.13 0.00 3.57 -46.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.94% 0.00% 35.85% 0.00% 59.66% 0.00% 100.00%
P/NAPS 1.97 1.75 2.26 2.49 1.42 1.05 0.89 69.93%
  QoQ % 12.57% -22.57% -9.24% 75.35% 35.24% 17.98% -
  Horiz. % 221.35% 196.63% 253.93% 279.78% 159.55% 117.98% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 21/11/14 22/08/14 23/05/14 28/02/14 22/11/13 -
Price 0.3350 0.3550 0.3700 0.4300 0.2550 0.1800 0.1700 -
P/RPS 2.73 6.04 6.72 9.10 6.13 4.89 4.61 -29.50%
  QoQ % -54.80% -10.12% -26.15% 48.45% 25.36% 6.07% -
  Horiz. % 59.22% 131.02% 145.77% 197.40% 132.97% 106.07% 100.00%
P/EPS 24.03 70.56 58.46 79.99 30.63 36.69 31.73 -16.93%
  QoQ % -65.94% 20.70% -26.92% 161.15% -16.52% 15.63% -
  Horiz. % 75.73% 222.38% 184.24% 252.10% 96.53% 115.63% 100.00%
EY 4.16 1.42 1.71 1.25 3.26 2.73 3.15 20.39%
  QoQ % 192.96% -16.96% 36.80% -61.66% 19.41% -13.33% -
  Horiz. % 132.06% 45.08% 54.29% 39.68% 103.49% 86.67% 100.00%
DY 1.49 0.00 1.35 0.00 1.96 0.00 2.94 -36.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.68% 0.00% 45.92% 0.00% 66.67% 0.00% 100.00%
P/NAPS 1.83 2.00 2.15 2.52 1.54 1.11 1.08 42.18%
  QoQ % -8.50% -6.98% -14.68% 63.64% 38.74% 2.78% -
  Horiz. % 169.44% 185.19% 199.07% 233.33% 142.59% 102.78% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers