Highlights

[OPENSYS] QoQ Quarter Result on 2014-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -20.51%    YoY -     2.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 16,469 11,481 27,426 13,136 12,306 10,558 9,301 46.31%
  QoQ % 43.45% -58.14% 108.79% 6.74% 16.56% 13.51% -
  Horiz. % 177.07% 123.44% 294.87% 141.23% 132.31% 113.51% 100.00%
PBT 2,482 1,723 4,268 1,504 1,917 1,614 2,496 -0.37%
  QoQ % 44.05% -59.63% 183.78% -21.54% 18.77% -35.34% -
  Horiz. % 99.44% 69.03% 170.99% 60.26% 76.80% 64.66% 100.00%
Tax -762 -511 -1,153 -380 -503 -413 -636 12.79%
  QoQ % -49.12% 55.68% -203.42% 24.45% -21.79% 35.06% -
  Horiz. % 119.81% 80.35% 181.29% 59.75% 79.09% 64.94% 100.00%
NP 1,720 1,212 3,115 1,124 1,414 1,201 1,860 -5.08%
  QoQ % 41.91% -61.09% 177.14% -20.51% 17.74% -35.43% -
  Horiz. % 92.47% 65.16% 167.47% 60.43% 76.02% 64.57% 100.00%
NP to SH 1,720 1,212 3,115 1,124 1,414 1,201 1,860 -5.08%
  QoQ % 41.91% -61.09% 177.14% -20.51% 17.74% -35.43% -
  Horiz. % 92.47% 65.16% 167.47% 60.43% 76.02% 64.57% 100.00%
Tax Rate 30.70 % 29.66 % 27.01 % 25.27 % 26.24 % 25.59 % 25.48 % 13.22%
  QoQ % 3.51% 9.81% 6.89% -3.70% 2.54% 0.43% -
  Horiz. % 120.49% 116.41% 106.00% 99.18% 102.98% 100.43% 100.00%
Total Cost 14,749 10,269 24,311 12,012 10,892 9,357 7,441 57.73%
  QoQ % 43.63% -57.76% 102.39% 10.28% 16.40% 25.75% -
  Horiz. % 198.21% 138.01% 326.72% 161.43% 146.38% 125.75% 100.00%
Net Worth 43,402 42,807 40,796 39,590 38,472 38,182 36,976 11.26%
  QoQ % 1.39% 4.93% 3.05% 2.90% 0.76% 3.26% -
  Horiz. % 117.38% 115.77% 110.33% 107.07% 104.05% 103.26% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,489 - 1,117 - 1,117 - 1,117 21.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 86.60 % - % 35.86 % - % 79.00 % - % 60.06 % 27.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.19% 0.00% 59.71% 0.00% 131.54% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 43,402 42,807 40,796 39,590 38,472 38,182 36,976 11.26%
  QoQ % 1.39% 4.93% 3.05% 2.90% 0.76% 3.26% -
  Horiz. % 117.38% 115.77% 110.33% 107.07% 104.05% 103.26% 100.00%
NOSH 297,892 223,420 223,420 223,420 223,420 223,420 223,420 21.12%
  QoQ % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.44 % 10.56 % 11.36 % 8.56 % 11.49 % 11.38 % 20.00 % -35.14%
  QoQ % -1.14% -7.04% 32.71% -25.50% 0.97% -43.10% -
  Horiz. % 52.20% 52.80% 56.80% 42.80% 57.45% 56.90% 100.00%
ROE 3.96 % 2.83 % 7.64 % 2.84 % 3.68 % 3.15 % 5.03 % -14.73%
  QoQ % 39.93% -62.96% 169.01% -22.83% 16.83% -37.38% -
  Horiz. % 78.73% 56.26% 151.89% 56.46% 73.16% 62.62% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.53 5.14 12.28 5.88 5.51 4.73 4.16 20.88%
  QoQ % 7.59% -58.14% 108.84% 6.72% 16.49% 13.70% -
  Horiz. % 132.93% 123.56% 295.19% 141.35% 132.45% 113.70% 100.00%
EPS 0.58 0.54 1.39 0.50 0.63 0.54 0.83 -21.24%
  QoQ % 7.41% -61.15% 178.00% -20.63% 16.67% -34.94% -
  Horiz. % 69.88% 65.06% 167.47% 60.24% 75.90% 65.06% 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 0.1457 0.1916 0.1826 0.1772 0.1722 0.1709 0.1655 -8.14%
  QoQ % -23.96% 4.93% 3.05% 2.90% 0.76% 3.26% -
  Horiz. % 88.04% 115.77% 110.33% 107.07% 104.05% 103.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.53 3.85 9.21 4.41 4.13 3.54 3.12 46.41%
  QoQ % 43.64% -58.20% 108.84% 6.78% 16.67% 13.46% -
  Horiz. % 177.24% 123.40% 295.19% 141.35% 132.37% 113.46% 100.00%
EPS 0.58 0.41 1.05 0.38 0.47 0.40 0.62 -4.34%
  QoQ % 41.46% -60.95% 176.32% -19.15% 17.50% -35.48% -
  Horiz. % 93.55% 66.13% 169.35% 61.29% 75.81% 64.52% 100.00%
DPS 0.50 0.00 0.38 0.00 0.38 0.00 0.38 20.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.58% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1457 0.1437 0.1370 0.1329 0.1292 0.1282 0.1241 11.28%
  QoQ % 1.39% 4.89% 3.09% 2.86% 0.78% 3.30% -
  Horiz. % 117.41% 115.79% 110.39% 107.09% 104.11% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3600 0.3600 0.3600 0.3100 0.3900 0.4250 0.2350 -
P/RPS 6.51 7.01 2.93 5.27 7.08 8.99 5.64 10.03%
  QoQ % -7.13% 139.25% -44.40% -25.56% -21.25% 59.40% -
  Horiz. % 115.43% 124.29% 51.95% 93.44% 125.53% 159.40% 100.00%
P/EPS 62.35 66.36 25.82 61.62 61.62 79.06 28.23 69.51%
  QoQ % -6.04% 157.01% -58.10% 0.00% -22.06% 180.06% -
  Horiz. % 220.86% 235.07% 91.46% 218.28% 218.28% 280.06% 100.00%
EY 1.60 1.51 3.87 1.62 1.62 1.26 3.54 -41.08%
  QoQ % 5.96% -60.98% 138.89% 0.00% 28.57% -64.41% -
  Horiz. % 45.20% 42.66% 109.32% 45.76% 45.76% 35.59% 100.00%
DY 1.39 0.00 1.39 0.00 1.28 0.00 2.13 -24.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.26% 0.00% 65.26% 0.00% 60.09% 0.00% 100.00%
P/NAPS 2.47 1.88 1.97 1.75 2.26 2.49 1.42 44.59%
  QoQ % 31.38% -4.57% 12.57% -22.57% -9.24% 75.35% -
  Horiz. % 173.94% 132.39% 138.73% 123.24% 159.15% 175.35% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 23/05/14 -
Price 0.3150 0.3400 0.3350 0.3550 0.3700 0.4300 0.2550 -
P/RPS 5.70 6.62 2.73 6.04 6.72 9.10 6.13 -4.73%
  QoQ % -13.90% 142.49% -54.80% -10.12% -26.15% 48.45% -
  Horiz. % 92.99% 107.99% 44.54% 98.53% 109.62% 148.45% 100.00%
P/EPS 54.56 62.68 24.03 70.56 58.46 79.99 30.63 46.89%
  QoQ % -12.95% 160.84% -65.94% 20.70% -26.92% 161.15% -
  Horiz. % 178.13% 204.64% 78.45% 230.36% 190.86% 261.15% 100.00%
EY 1.83 1.60 4.16 1.42 1.71 1.25 3.26 -31.93%
  QoQ % 14.38% -61.54% 192.96% -16.96% 36.80% -61.66% -
  Horiz. % 56.13% 49.08% 127.61% 43.56% 52.45% 38.34% 100.00%
DY 1.59 0.00 1.49 0.00 1.35 0.00 1.96 -13.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.12% 0.00% 76.02% 0.00% 68.88% 0.00% 100.00%
P/NAPS 2.16 1.77 1.83 2.00 2.15 2.52 1.54 25.28%
  QoQ % 22.03% -3.28% -8.50% -6.98% -14.68% 63.64% -
  Horiz. % 140.26% 114.94% 118.83% 129.87% 139.61% 163.64% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers