Highlights

[OPENSYS] YoY Quarter Result on 2011-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 19-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -7.52%    YoY -     219.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 10,558 9,380 7,571 6,998 6,525 8,588 7,764 5.25%
  YoY % 12.56% 23.89% 8.19% 7.25% -24.02% 10.61% -
  Horiz. % 135.99% 120.81% 97.51% 90.13% 84.04% 110.61% 100.00%
PBT 1,614 1,806 802 1,235 785 1,108 778 12.93%
  YoY % -10.63% 125.19% -35.06% 57.32% -29.15% 42.42% -
  Horiz. % 207.46% 232.13% 103.08% 158.74% 100.90% 142.42% 100.00%
Tax -413 -460 -252 -165 -450 172 -13 77.92%
  YoY % 10.22% -82.54% -52.73% 63.33% -361.63% 1,423.08% -
  Horiz. % 3,176.92% 3,538.46% 1,938.46% 1,269.23% 3,461.54% -1,323.08% 100.00%
NP 1,201 1,346 550 1,070 335 1,280 765 7.80%
  YoY % -10.77% 144.73% -48.60% 219.40% -73.83% 67.32% -
  Horiz. % 156.99% 175.95% 71.90% 139.87% 43.79% 167.32% 100.00%
NP to SH 1,201 1,346 550 1,070 335 1,280 765 7.80%
  YoY % -10.77% 144.73% -48.60% 219.40% -73.83% 67.32% -
  Horiz. % 156.99% 175.95% 71.90% 139.87% 43.79% 167.32% 100.00%
Tax Rate 25.59 % 25.47 % 31.42 % 13.36 % 57.32 % -15.52 % 1.67 % 57.57%
  YoY % 0.47% -18.94% 135.18% -76.69% 469.33% -1,029.34% -
  Horiz. % 1,532.34% 1,525.15% 1,881.44% 800.00% 3,432.34% -929.34% 100.00%
Total Cost 9,357 8,034 7,021 5,928 6,190 7,308 6,999 4.96%
  YoY % 16.47% 14.43% 18.44% -4.23% -15.30% 4.41% -
  Horiz. % 133.69% 114.79% 100.31% 84.70% 88.44% 104.41% 100.00%
Net Worth 38,182 35,054 33,513 0 38,547 38,220 34,087 1.91%
  YoY % 8.92% 4.60% 0.00% 0.00% 0.86% 12.12% -
  Horiz. % 112.01% 102.84% 98.31% 0.00% 113.08% 112.12% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 1,117 1,117 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
Div Payout % - % 82.99 % 203.11 % - % - % - % - % -
  YoY % 0.00% -59.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.86% 100.00% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 38,182 35,054 33,513 0 38,547 38,220 34,087 1.91%
  YoY % 8.92% 4.60% 0.00% 0.00% 0.86% 12.12% -
  Horiz. % 112.01% 102.84% 98.31% 0.00% 113.08% 112.12% 100.00%
NOSH 223,420 223,420 223,420 215,555 223,333 224,561 224,999 -0.12%
  YoY % 0.00% 0.00% 3.65% -3.48% -0.55% -0.19% -
  Horiz. % 99.30% 99.30% 99.30% 95.80% 99.26% 99.81% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.38 % 14.35 % 7.26 % 15.29 % 5.13 % 14.90 % 9.85 % 2.43%
  YoY % -20.70% 97.66% -52.52% 198.05% -65.57% 51.27% -
  Horiz. % 115.53% 145.69% 73.71% 155.23% 52.08% 151.27% 100.00%
ROE 3.15 % 3.84 % 1.64 % - % 0.87 % 3.35 % 2.24 % 5.84%
  YoY % -17.97% 134.15% 0.00% 0.00% -74.03% 49.55% -
  Horiz. % 140.62% 171.43% 73.21% 0.00% 38.84% 149.55% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.73 4.20 3.39 3.25 2.92 3.82 3.45 5.40%
  YoY % 12.62% 23.89% 4.31% 11.30% -23.56% 10.72% -
  Horiz. % 137.10% 121.74% 98.26% 94.20% 84.64% 110.72% 100.00%
EPS 0.54 0.60 0.25 0.48 0.15 0.57 0.34 8.01%
  YoY % -10.00% 140.00% -47.92% 220.00% -73.68% 67.65% -
  Horiz. % 158.82% 176.47% 73.53% 141.18% 44.12% 167.65% 100.00%
DPS 0.00 0.50 0.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.1709 0.1569 0.1500 0.0000 0.1726 0.1702 0.1515 2.03%
  YoY % 8.92% 4.60% 0.00% 0.00% 1.41% 12.34% -
  Horiz. % 112.81% 103.56% 99.01% 0.00% 113.93% 112.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.54 3.15 2.54 2.35 2.19 2.88 2.61 5.21%
  YoY % 12.38% 24.02% 8.09% 7.31% -23.96% 10.34% -
  Horiz. % 135.63% 120.69% 97.32% 90.04% 83.91% 110.34% 100.00%
EPS 0.40 0.45 0.18 0.36 0.11 0.43 0.26 7.44%
  YoY % -11.11% 150.00% -50.00% 227.27% -74.42% 65.38% -
  Horiz. % 153.85% 173.08% 69.23% 138.46% 42.31% 165.38% 100.00%
DPS 0.00 0.38 0.38 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% - - - -
NAPS 0.1282 0.1177 0.1125 0.0000 0.1294 0.1283 0.1144 1.92%
  YoY % 8.92% 4.62% 0.00% 0.00% 0.86% 12.15% -
  Horiz. % 112.06% 102.88% 98.34% 0.00% 113.11% 112.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.4250 0.1300 0.1200 0.1200 0.1000 0.0900 0.0800 -
P/RPS 8.99 3.10 3.54 3.70 3.42 2.35 2.32 25.31%
  YoY % 190.00% -12.43% -4.32% 8.19% 45.53% 1.29% -
  Horiz. % 387.50% 133.62% 152.59% 159.48% 147.41% 101.29% 100.00%
P/EPS 79.06 21.58 48.75 24.17 66.67 15.79 23.53 22.37%
  YoY % 266.36% -55.73% 101.70% -63.75% 322.23% -32.89% -
  Horiz. % 336.00% 91.71% 207.18% 102.72% 283.34% 67.11% 100.00%
EY 1.26 4.63 2.05 4.14 1.50 6.33 4.25 -18.33%
  YoY % -72.79% 125.85% -50.48% 176.00% -76.30% 48.94% -
  Horiz. % 29.65% 108.94% 48.24% 97.41% 35.29% 148.94% 100.00%
DY 0.00 3.85 4.17 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -7.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.33% 100.00% - - - -
P/NAPS 2.49 0.83 0.80 0.00 0.58 0.53 0.53 29.40%
  YoY % 200.00% 3.75% 0.00% 0.00% 9.43% 0.00% -
  Horiz. % 469.81% 156.60% 150.94% 0.00% 109.43% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 29/08/12 19/08/11 20/08/10 25/08/09 22/08/08 -
Price 0.4300 0.1400 0.1600 0.1000 0.1000 0.0900 0.0900 -
P/RPS 9.10 3.33 4.72 3.08 3.42 2.35 2.61 23.13%
  YoY % 173.27% -29.45% 53.25% -9.94% 45.53% -9.96% -
  Horiz. % 348.66% 127.59% 180.84% 118.01% 131.03% 90.04% 100.00%
P/EPS 79.99 23.24 64.99 20.15 66.67 15.79 26.47 20.23%
  YoY % 244.19% -64.24% 222.53% -69.78% 322.23% -40.35% -
  Horiz. % 302.19% 87.80% 245.52% 76.12% 251.87% 59.65% 100.00%
EY 1.25 4.30 1.54 4.96 1.50 6.33 3.78 -16.84%
  YoY % -70.93% 179.22% -68.95% 230.67% -76.30% 67.46% -
  Horiz. % 33.07% 113.76% 40.74% 131.22% 39.68% 167.46% 100.00%
DY 0.00 3.57 3.13 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 14.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.06% 100.00% - - - -
P/NAPS 2.52 0.89 1.07 0.00 0.58 0.53 0.59 27.36%
  YoY % 183.15% -16.82% 0.00% 0.00% 9.43% -10.17% -
  Horiz. % 427.12% 150.85% 181.36% 0.00% 98.31% 89.83% 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