Highlights

[OPENSYS] QoQ Quarter Result on 2014-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     69.71%    YoY -     82.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,136 12,306 10,558 9,301 8,226 8,235 9,380 25.10%
  QoQ % 6.74% 16.56% 13.51% 13.07% -0.11% -12.21% -
  Horiz. % 140.04% 131.19% 112.56% 99.16% 87.70% 87.79% 100.00%
PBT 1,504 1,917 1,614 2,496 1,487 1,612 1,806 -11.45%
  QoQ % -21.54% 18.77% -35.34% 67.85% -7.75% -10.74% -
  Horiz. % 83.28% 106.15% 89.37% 138.21% 82.34% 89.26% 100.00%
Tax -380 -503 -413 -636 -391 -415 -460 -11.93%
  QoQ % 24.45% -21.79% 35.06% -62.66% 5.78% 9.78% -
  Horiz. % 82.61% 109.35% 89.78% 138.26% 85.00% 90.22% 100.00%
NP 1,124 1,414 1,201 1,860 1,096 1,197 1,346 -11.29%
  QoQ % -20.51% 17.74% -35.43% 69.71% -8.44% -11.07% -
  Horiz. % 83.51% 105.05% 89.23% 138.19% 81.43% 88.93% 100.00%
NP to SH 1,124 1,414 1,201 1,860 1,096 1,197 1,346 -11.29%
  QoQ % -20.51% 17.74% -35.43% 69.71% -8.44% -11.07% -
  Horiz. % 83.51% 105.05% 89.23% 138.19% 81.43% 88.93% 100.00%
Tax Rate 25.27 % 26.24 % 25.59 % 25.48 % 26.29 % 25.74 % 25.47 % -0.52%
  QoQ % -3.70% 2.54% 0.43% -3.08% 2.14% 1.06% -
  Horiz. % 99.21% 103.02% 100.47% 100.04% 103.22% 101.06% 100.00%
Total Cost 12,012 10,892 9,357 7,441 7,130 7,038 8,034 30.66%
  QoQ % 10.28% 16.40% 25.75% 4.36% 1.31% -12.40% -
  Horiz. % 149.51% 135.57% 116.47% 92.62% 88.75% 87.60% 100.00%
Net Worth 39,590 38,472 38,182 36,976 36,238 35,143 35,054 8.43%
  QoQ % 2.90% 0.76% 3.26% 2.03% 3.12% 0.25% -
  Horiz. % 112.94% 109.75% 108.92% 105.48% 103.38% 100.25% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 1,117 - 1,117 - 1,117 1,117 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% 100.00%
Div Payout % - % 79.00 % - % 60.06 % - % 93.32 % 82.99 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 12.45% -
  Horiz. % 0.00% 95.19% 0.00% 72.37% 0.00% 112.45% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 39,590 38,472 38,182 36,976 36,238 35,143 35,054 8.43%
  QoQ % 2.90% 0.76% 3.26% 2.03% 3.12% 0.25% -
  Horiz. % 112.94% 109.75% 108.92% 105.48% 103.38% 100.25% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.56 % 11.49 % 11.38 % 20.00 % 13.32 % 14.54 % 14.35 % -29.07%
  QoQ % -25.50% 0.97% -43.10% 50.15% -8.39% 1.32% -
  Horiz. % 59.65% 80.07% 79.30% 139.37% 92.82% 101.32% 100.00%
ROE 2.84 % 3.68 % 3.15 % 5.03 % 3.02 % 3.41 % 3.84 % -18.17%
  QoQ % -22.83% 16.83% -37.38% 66.56% -11.44% -11.20% -
  Horiz. % 73.96% 95.83% 82.03% 130.99% 78.65% 88.80% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.88 5.51 4.73 4.16 3.68 3.69 4.20 25.07%
  QoQ % 6.72% 16.49% 13.70% 13.04% -0.27% -12.14% -
  Horiz. % 140.00% 131.19% 112.62% 99.05% 87.62% 87.86% 100.00%
EPS 0.50 0.63 0.54 0.83 0.49 0.54 0.60 -11.42%
  QoQ % -20.63% 16.67% -34.94% 69.39% -9.26% -10.00% -
  Horiz. % 83.33% 105.00% 90.00% 138.33% 81.67% 90.00% 100.00%
DPS 0.00 0.50 0.00 0.50 0.00 0.50 0.50 -
  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% 100.00%
NAPS 0.1772 0.1722 0.1709 0.1655 0.1622 0.1573 0.1569 8.43%
  QoQ % 2.90% 0.76% 3.26% 2.03% 3.12% 0.25% -
  Horiz. % 112.94% 109.75% 108.92% 105.48% 103.38% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.41 4.13 3.54 3.12 2.76 2.76 3.15 25.07%
  QoQ % 6.78% 16.67% 13.46% 13.04% 0.00% -12.38% -
  Horiz. % 140.00% 131.11% 112.38% 99.05% 87.62% 87.62% 100.00%
EPS 0.38 0.47 0.40 0.62 0.37 0.40 0.45 -10.63%
  QoQ % -19.15% 17.50% -35.48% 67.57% -7.50% -11.11% -
  Horiz. % 84.44% 104.44% 88.89% 137.78% 82.22% 88.89% 100.00%
DPS 0.00 0.38 0.00 0.38 0.00 0.38 0.38 -
  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% 100.00%
NAPS 0.1329 0.1292 0.1282 0.1241 0.1217 0.1180 0.1177 8.41%
  QoQ % 2.86% 0.78% 3.30% 1.97% 3.14% 0.25% -
  Horiz. % 112.91% 109.77% 108.92% 105.44% 103.40% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3100 0.3900 0.4250 0.2350 0.1700 0.1400 0.1300 -
P/RPS 5.27 7.08 8.99 5.64 4.62 3.80 3.10 42.30%
  QoQ % -25.56% -21.25% 59.40% 22.08% 21.58% 22.58% -
  Horiz. % 170.00% 228.39% 290.00% 181.94% 149.03% 122.58% 100.00%
P/EPS 61.62 61.62 79.06 28.23 34.65 26.13 21.58 100.89%
  QoQ % 0.00% -22.06% 180.06% -18.53% 32.61% 21.08% -
  Horiz. % 285.54% 285.54% 366.36% 130.82% 160.57% 121.08% 100.00%
EY 1.62 1.62 1.26 3.54 2.89 3.83 4.63 -50.25%
  QoQ % 0.00% 28.57% -64.41% 22.49% -24.54% -17.28% -
  Horiz. % 34.99% 34.99% 27.21% 76.46% 62.42% 82.72% 100.00%
DY 0.00 1.28 0.00 2.13 0.00 3.57 3.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -7.27% -
  Horiz. % 0.00% 33.25% 0.00% 55.32% 0.00% 92.73% 100.00%
P/NAPS 1.75 2.26 2.49 1.42 1.05 0.89 0.83 64.20%
  QoQ % -22.57% -9.24% 75.35% 35.24% 17.98% 7.23% -
  Horiz. % 210.84% 272.29% 300.00% 171.08% 126.51% 107.23% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 22/08/14 23/05/14 28/02/14 22/11/13 23/08/13 -
Price 0.3550 0.3700 0.4300 0.2550 0.1800 0.1700 0.1400 -
P/RPS 6.04 6.72 9.10 6.13 4.89 4.61 3.33 48.57%
  QoQ % -10.12% -26.15% 48.45% 25.36% 6.07% 38.44% -
  Horiz. % 181.38% 201.80% 273.27% 184.08% 146.85% 138.44% 100.00%
P/EPS 70.56 58.46 79.99 30.63 36.69 31.73 23.24 109.25%
  QoQ % 20.70% -26.92% 161.15% -16.52% 15.63% 36.53% -
  Horiz. % 303.61% 251.55% 344.19% 131.80% 157.87% 136.53% 100.00%
EY 1.42 1.71 1.25 3.26 2.73 3.15 4.30 -52.13%
  QoQ % -16.96% 36.80% -61.66% 19.41% -13.33% -26.74% -
  Horiz. % 33.02% 39.77% 29.07% 75.81% 63.49% 73.26% 100.00%
DY 0.00 1.35 0.00 1.96 0.00 2.94 3.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -17.65% -
  Horiz. % 0.00% 37.82% 0.00% 54.90% 0.00% 82.35% 100.00%
P/NAPS 2.00 2.15 2.52 1.54 1.11 1.08 0.89 71.31%
  QoQ % -6.98% -14.68% 63.64% 38.74% 2.78% 21.35% -
  Horiz. % 224.72% 241.57% 283.15% 173.03% 124.72% 121.35% 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