Highlights

[OPENSYS] QoQ Quarter Result on 2014-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     17.74%    YoY -     18.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,481 27,426 13,136 12,306 10,558 9,301 8,226 24.97%
  QoQ % -58.14% 108.79% 6.74% 16.56% 13.51% 13.07% -
  Horiz. % 139.57% 333.41% 159.69% 149.60% 128.35% 113.07% 100.00%
PBT 1,723 4,268 1,504 1,917 1,614 2,496 1,487 10.35%
  QoQ % -59.63% 183.78% -21.54% 18.77% -35.34% 67.85% -
  Horiz. % 115.87% 287.02% 101.14% 128.92% 108.54% 167.85% 100.00%
Tax -511 -1,153 -380 -503 -413 -636 -391 19.59%
  QoQ % 55.68% -203.42% 24.45% -21.79% 35.06% -62.66% -
  Horiz. % 130.69% 294.88% 97.19% 128.64% 105.63% 162.66% 100.00%
NP 1,212 3,115 1,124 1,414 1,201 1,860 1,096 6.96%
  QoQ % -61.09% 177.14% -20.51% 17.74% -35.43% 69.71% -
  Horiz. % 110.58% 284.22% 102.55% 129.01% 109.58% 169.71% 100.00%
NP to SH 1,212 3,115 1,124 1,414 1,201 1,860 1,096 6.96%
  QoQ % -61.09% 177.14% -20.51% 17.74% -35.43% 69.71% -
  Horiz. % 110.58% 284.22% 102.55% 129.01% 109.58% 169.71% 100.00%
Tax Rate 29.66 % 27.01 % 25.27 % 26.24 % 25.59 % 25.48 % 26.29 % 8.40%
  QoQ % 9.81% 6.89% -3.70% 2.54% 0.43% -3.08% -
  Horiz. % 112.82% 102.74% 96.12% 99.81% 97.34% 96.92% 100.00%
Total Cost 10,269 24,311 12,012 10,892 9,357 7,441 7,130 27.62%
  QoQ % -57.76% 102.39% 10.28% 16.40% 25.75% 4.36% -
  Horiz. % 144.03% 340.97% 168.47% 152.76% 131.23% 104.36% 100.00%
Net Worth 42,807 40,796 39,590 38,472 38,182 36,976 36,238 11.78%
  QoQ % 4.93% 3.05% 2.90% 0.76% 3.26% 2.03% -
  Horiz. % 118.13% 112.58% 109.25% 106.17% 105.36% 102.03% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 1,117 - 1,117 - 1,117 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 35.86 % - % 79.00 % - % 60.06 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 59.71% 0.00% 131.54% 0.00% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 42,807 40,796 39,590 38,472 38,182 36,976 36,238 11.78%
  QoQ % 4.93% 3.05% 2.90% 0.76% 3.26% 2.03% -
  Horiz. % 118.13% 112.58% 109.25% 106.17% 105.36% 102.03% 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.56 % 11.36 % 8.56 % 11.49 % 11.38 % 20.00 % 13.32 % -14.38%
  QoQ % -7.04% 32.71% -25.50% 0.97% -43.10% 50.15% -
  Horiz. % 79.28% 85.29% 64.26% 86.26% 85.44% 150.15% 100.00%
ROE 2.83 % 7.64 % 2.84 % 3.68 % 3.15 % 5.03 % 3.02 % -4.25%
  QoQ % -62.96% 169.01% -22.83% 16.83% -37.38% 66.56% -
  Horiz. % 93.71% 252.98% 94.04% 121.85% 104.30% 166.56% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.14 12.28 5.88 5.51 4.73 4.16 3.68 25.03%
  QoQ % -58.14% 108.84% 6.72% 16.49% 13.70% 13.04% -
  Horiz. % 139.67% 333.70% 159.78% 149.73% 128.53% 113.04% 100.00%
EPS 0.54 1.39 0.50 0.63 0.54 0.83 0.49 6.71%
  QoQ % -61.15% 178.00% -20.63% 16.67% -34.94% 69.39% -
  Horiz. % 110.20% 283.67% 102.04% 128.57% 110.20% 169.39% 100.00%
DPS 0.00 0.50 0.00 0.50 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1916 0.1826 0.1772 0.1722 0.1709 0.1655 0.1622 11.78%
  QoQ % 4.93% 3.05% 2.90% 0.76% 3.26% 2.03% -
  Horiz. % 118.13% 112.58% 109.25% 106.17% 105.36% 102.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.85 9.21 4.41 4.13 3.54 3.12 2.76 24.92%
  QoQ % -58.20% 108.84% 6.78% 16.67% 13.46% 13.04% -
  Horiz. % 139.49% 333.70% 159.78% 149.64% 128.26% 113.04% 100.00%
EPS 0.41 1.05 0.38 0.47 0.40 0.62 0.37 7.10%
  QoQ % -60.95% 176.32% -19.15% 17.50% -35.48% 67.57% -
  Horiz. % 110.81% 283.78% 102.70% 127.03% 108.11% 167.57% 100.00%
DPS 0.00 0.38 0.00 0.38 0.00 0.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1437 0.1370 0.1329 0.1292 0.1282 0.1241 0.1217 11.75%
  QoQ % 4.89% 3.09% 2.86% 0.78% 3.30% 1.97% -
  Horiz. % 118.08% 112.57% 109.20% 106.16% 105.34% 101.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3600 0.3600 0.3100 0.3900 0.4250 0.2350 0.1700 -
P/RPS 7.01 2.93 5.27 7.08 8.99 5.64 4.62 32.14%
  QoQ % 139.25% -44.40% -25.56% -21.25% 59.40% 22.08% -
  Horiz. % 151.73% 63.42% 114.07% 153.25% 194.59% 122.08% 100.00%
P/EPS 66.36 25.82 61.62 61.62 79.06 28.23 34.65 54.40%
  QoQ % 157.01% -58.10% 0.00% -22.06% 180.06% -18.53% -
  Horiz. % 191.52% 74.52% 177.84% 177.84% 228.17% 81.47% 100.00%
EY 1.51 3.87 1.62 1.62 1.26 3.54 2.89 -35.21%
  QoQ % -60.98% 138.89% 0.00% 28.57% -64.41% 22.49% -
  Horiz. % 52.25% 133.91% 56.06% 56.06% 43.60% 122.49% 100.00%
DY 0.00 1.39 0.00 1.28 0.00 2.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 65.26% 0.00% 60.09% 0.00% 100.00% -
P/NAPS 1.88 1.97 1.75 2.26 2.49 1.42 1.05 47.61%
  QoQ % -4.57% 12.57% -22.57% -9.24% 75.35% 35.24% -
  Horiz. % 179.05% 187.62% 166.67% 215.24% 237.14% 135.24% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 23/05/14 28/02/14 -
Price 0.3400 0.3350 0.3550 0.3700 0.4300 0.2550 0.1800 -
P/RPS 6.62 2.73 6.04 6.72 9.10 6.13 4.89 22.44%
  QoQ % 142.49% -54.80% -10.12% -26.15% 48.45% 25.36% -
  Horiz. % 135.38% 55.83% 123.52% 137.42% 186.09% 125.36% 100.00%
P/EPS 62.68 24.03 70.56 58.46 79.99 30.63 36.69 43.05%
  QoQ % 160.84% -65.94% 20.70% -26.92% 161.15% -16.52% -
  Horiz. % 170.84% 65.49% 192.31% 159.33% 218.02% 83.48% 100.00%
EY 1.60 4.16 1.42 1.71 1.25 3.26 2.73 -30.04%
  QoQ % -61.54% 192.96% -16.96% 36.80% -61.66% 19.41% -
  Horiz. % 58.61% 152.38% 52.01% 62.64% 45.79% 119.41% 100.00%
DY 0.00 1.49 0.00 1.35 0.00 1.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.02% 0.00% 68.88% 0.00% 100.00% -
P/NAPS 1.77 1.83 2.00 2.15 2.52 1.54 1.11 36.61%
  QoQ % -3.28% -8.50% -6.98% -14.68% 63.64% 38.74% -
  Horiz. % 159.46% 164.86% 180.18% 193.69% 227.03% 138.74% 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.
 


 

278  256  568  1080 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12-0.005 
 EFORCE 0.735+0.08 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 VSOLAR 0.215-0.015 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 EKOVEST 0.8450.00 
 ISTONE 0.20-0.005 
 ARMADA 0.230.00 
Partners & Brokers