Highlights

[OPENSYS] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 16,237 21,824 11,481 10,558 9,380 7,571 6,998 15.04%
  YoY % -25.60% 90.09% 8.74% 12.56% 23.89% 8.19% -
  Horiz. % 232.02% 311.86% 164.06% 150.87% 134.04% 108.19% 100.00%
PBT 927 2,483 1,723 1,614 1,806 802 1,235 -4.66%
  YoY % -62.67% 44.11% 6.75% -10.63% 125.19% -35.06% -
  Horiz. % 75.06% 201.05% 139.51% 130.69% 146.23% 64.94% 100.00%
Tax -268 -625 -511 -413 -460 -252 -165 8.41%
  YoY % 57.12% -22.31% -23.73% 10.22% -82.54% -52.73% -
  Horiz. % 162.42% 378.79% 309.70% 250.30% 278.79% 152.73% 100.00%
NP 659 1,858 1,212 1,201 1,346 550 1,070 -7.75%
  YoY % -64.53% 53.30% 0.92% -10.77% 144.73% -48.60% -
  Horiz. % 61.59% 173.64% 113.27% 112.24% 125.79% 51.40% 100.00%
NP to SH 659 1,858 1,212 1,201 1,346 550 1,070 -7.75%
  YoY % -64.53% 53.30% 0.92% -10.77% 144.73% -48.60% -
  Horiz. % 61.59% 173.64% 113.27% 112.24% 125.79% 51.40% 100.00%
Tax Rate 28.91 % 25.17 % 29.66 % 25.59 % 25.47 % 31.42 % 13.36 % 13.72%
  YoY % 14.86% -15.14% 15.90% 0.47% -18.94% 135.18% -
  Horiz. % 216.39% 188.40% 222.01% 191.54% 190.64% 235.18% 100.00%
Total Cost 15,578 19,966 10,269 9,357 8,034 7,021 5,928 17.45%
  YoY % -21.98% 94.43% 9.75% 16.47% 14.43% 18.44% -
  Horiz. % 262.79% 336.81% 173.23% 157.84% 135.53% 118.44% 100.00%
Net Worth 47,871 45,964 42,807 38,182 35,054 33,513 0 -
  YoY % 4.15% 7.38% 12.11% 8.92% 4.60% 0.00% -
  Horiz. % 142.84% 137.15% 127.73% 113.93% 104.60% 100.00% -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 1,117 1,117 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
Div Payout % - % - % - % - % 82.99 % 203.11 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -59.14% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 40.86% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 47,871 45,964 42,807 38,182 35,054 33,513 0 -
  YoY % 4.15% 7.38% 12.11% 8.92% 4.60% 0.00% -
  Horiz. % 142.84% 137.15% 127.73% 113.93% 104.60% 100.00% -
NOSH 297,892 297,892 223,420 223,420 223,420 223,420 215,555 5.53%
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 3.65% -
  Horiz. % 138.20% 138.20% 103.65% 103.65% 103.65% 103.65% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.06 % 8.51 % 10.56 % 11.38 % 14.35 % 7.26 % 15.29 % -19.81%
  YoY % -52.29% -19.41% -7.21% -20.70% 97.66% -52.52% -
  Horiz. % 26.55% 55.66% 69.06% 74.43% 93.85% 47.48% 100.00%
ROE 1.38 % 4.04 % 2.83 % 3.15 % 3.84 % 1.64 % - % -
  YoY % -65.84% 42.76% -10.16% -17.97% 134.15% 0.00% -
  Horiz. % 84.15% 246.34% 172.56% 192.07% 234.15% 100.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.45 7.33 5.14 4.73 4.20 3.39 3.25 8.99%
  YoY % -25.65% 42.61% 8.67% 12.62% 23.89% 4.31% -
  Horiz. % 167.69% 225.54% 158.15% 145.54% 129.23% 104.31% 100.00%
EPS 0.22 0.62 0.54 0.54 0.60 0.25 0.48 -12.18%
  YoY % -64.52% 14.81% 0.00% -10.00% 140.00% -47.92% -
  Horiz. % 45.83% 129.17% 112.50% 112.50% 125.00% 52.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.1607 0.1543 0.1916 0.1709 0.1569 0.1500 0.0000 -
  YoY % 4.15% -19.47% 12.11% 8.92% 4.60% 0.00% -
  Horiz. % 107.13% 102.87% 127.73% 113.93% 104.60% 100.00% -
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5.45 7.33 3.85 3.54 3.15 2.54 2.35 15.04%
  YoY % -25.65% 90.39% 8.76% 12.38% 24.02% 8.09% -
  Horiz. % 231.91% 311.91% 163.83% 150.64% 134.04% 108.09% 100.00%
EPS 0.22 0.62 0.41 0.40 0.45 0.18 0.36 -7.87%
  YoY % -64.52% 51.22% 2.50% -11.11% 150.00% -50.00% -
  Horiz. % 61.11% 172.22% 113.89% 111.11% 125.00% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.38 0.38 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.1607 0.1543 0.1437 0.1282 0.1177 0.1125 0.0000 -
  YoY % 4.15% 7.38% 12.09% 8.92% 4.62% 0.00% -
  Horiz. % 142.84% 137.16% 127.73% 113.96% 104.62% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.3500 0.2900 0.3600 0.4250 0.1300 0.1200 0.1200 -
P/RPS 6.42 3.96 7.01 8.99 3.10 3.54 3.70 9.61%
  YoY % 62.12% -43.51% -22.02% 190.00% -12.43% -4.32% -
  Horiz. % 173.51% 107.03% 189.46% 242.97% 83.78% 95.68% 100.00%
P/EPS 158.21 46.50 66.36 79.06 21.58 48.75 24.17 36.73%
  YoY % 240.24% -29.93% -16.06% 266.36% -55.73% 101.70% -
  Horiz. % 654.57% 192.39% 274.56% 327.10% 89.28% 201.70% 100.00%
EY 0.63 2.15 1.51 1.26 4.63 2.05 4.14 -26.91%
  YoY % -70.70% 42.38% 19.84% -72.79% 125.85% -50.48% -
  Horiz. % 15.22% 51.93% 36.47% 30.43% 111.84% 49.52% 100.00%
DY 0.00 0.00 0.00 0.00 3.85 4.17 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -7.67% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 92.33% 100.00% -
P/NAPS 2.18 1.88 1.88 2.49 0.83 0.80 0.00 -
  YoY % 15.96% 0.00% -24.50% 200.00% 3.75% 0.00% -
  Horiz. % 272.50% 235.00% 235.00% 311.25% 103.75% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 19/08/11 -
Price 0.3450 0.3350 0.3400 0.4300 0.1400 0.1600 0.1000 -
P/RPS 6.33 4.57 6.62 9.10 3.33 4.72 3.08 12.74%
  YoY % 38.51% -30.97% -27.25% 173.27% -29.45% 53.25% -
  Horiz. % 205.52% 148.38% 214.94% 295.45% 108.12% 153.25% 100.00%
P/EPS 155.95 53.71 62.68 79.99 23.24 64.99 20.15 40.60%
  YoY % 190.36% -14.31% -21.64% 244.19% -64.24% 222.53% -
  Horiz. % 773.95% 266.55% 311.07% 396.97% 115.33% 322.53% 100.00%
EY 0.64 1.86 1.60 1.25 4.30 1.54 4.96 -28.89%
  YoY % -65.59% 16.25% 28.00% -70.93% 179.22% -68.95% -
  Horiz. % 12.90% 37.50% 32.26% 25.20% 86.69% 31.05% 100.00%
DY 0.00 0.00 0.00 0.00 3.57 3.13 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 14.06% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 114.06% 100.00% -
P/NAPS 2.15 2.17 1.77 2.52 0.89 1.07 0.00 -
  YoY % -0.92% 22.60% -29.76% 183.15% -16.82% 0.00% -
  Horiz. % 200.93% 202.80% 165.42% 235.51% 83.18% 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.
 


 

187  270  576  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 HSI-H6R 0.38+0.015 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.305+0.01 
 HOMERIZ-WB 0.285-0.02 
 VELESTO-WA 0.13-0.015 
Partners & Brokers