Highlights

[OPENSYS] YoY Quarter Result on 2012-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -49.45%    YoY -     -81.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 16,469 12,306 8,235 6,440 6,546 6,713 8,044 12.68%
  YoY % 33.83% 49.44% 27.87% -1.62% -2.49% -16.55% -
  Horiz. % 204.74% 152.98% 102.37% 80.06% 81.38% 83.45% 100.00%
PBT 2,482 1,917 1,612 494 1,169 829 957 17.21%
  YoY % 29.47% 18.92% 226.32% -57.74% 41.01% -13.38% -
  Horiz. % 259.35% 200.31% 168.44% 51.62% 122.15% 86.62% 100.00%
Tax -762 -503 -415 -216 296 -450 0 -
  YoY % -51.49% -21.20% -92.13% -172.97% 165.78% 0.00% -
  Horiz. % 169.33% 111.78% 92.22% 48.00% -65.78% 100.00% -
NP 1,720 1,414 1,197 278 1,465 379 957 10.26%
  YoY % 21.64% 18.13% 330.58% -81.02% 286.54% -60.40% -
  Horiz. % 179.73% 147.75% 125.08% 29.05% 153.08% 39.60% 100.00%
NP to SH 1,720 1,414 1,197 278 1,465 379 957 10.26%
  YoY % 21.64% 18.13% 330.58% -81.02% 286.54% -60.40% -
  Horiz. % 179.73% 147.75% 125.08% 29.05% 153.08% 39.60% 100.00%
Tax Rate 30.70 % 26.24 % 25.74 % 43.72 % -25.32 % 54.28 % - % -
  YoY % 17.00% 1.94% -41.13% 272.67% -146.65% 0.00% -
  Horiz. % 56.56% 48.34% 47.42% 80.55% -46.65% 100.00% -
Total Cost 14,749 10,892 7,038 6,162 5,081 6,334 7,087 12.99%
  YoY % 35.41% 54.76% 14.22% 21.28% -19.78% -10.63% -
  Horiz. % 208.11% 153.69% 99.31% 86.95% 71.69% 89.37% 100.00%
Net Worth 43,402 38,472 35,143 33,781 0 38,836 38,836 1.87%
  YoY % 12.81% 9.47% 4.03% 0.00% 0.00% -0.00% -
  Horiz. % 111.76% 99.06% 90.49% 86.98% 0.00% 100.00% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,489 1,117 1,117 1,340 - - - -
  YoY % 33.33% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 83.33% 83.33% 100.00% - - -
Div Payout % 86.60 % 79.00 % 93.32 % 482.20 % - % - % - % -
  YoY % 9.62% -15.35% -80.65% 0.00% 0.00% 0.00% -
  Horiz. % 17.96% 16.38% 19.35% 100.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 43,402 38,472 35,143 33,781 0 38,836 38,836 1.87%
  YoY % 12.81% 9.47% 4.03% 0.00% 0.00% -0.00% -
  Horiz. % 111.76% 99.06% 90.49% 86.98% 0.00% 100.00% 100.00%
NOSH 297,892 223,420 223,420 223,420 229,629 222,941 222,558 4.98%
  YoY % 33.33% 0.00% 0.00% -2.70% 3.00% 0.17% -
  Horiz. % 133.85% 100.39% 100.39% 100.39% 103.18% 100.17% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.44 % 11.49 % 14.54 % 4.32 % 22.38 % 5.65 % 11.90 % -2.16%
  YoY % -9.14% -20.98% 236.57% -80.70% 296.11% -52.52% -
  Horiz. % 87.73% 96.55% 122.18% 36.30% 188.07% 47.48% 100.00%
ROE 3.96 % 3.68 % 3.41 % 0.82 % - % 0.98 % 2.46 % 8.25%
  YoY % 7.61% 7.92% 315.85% 0.00% 0.00% -60.16% -
  Horiz. % 160.98% 149.59% 138.62% 33.33% 0.00% 39.84% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.53 5.51 3.69 2.88 2.85 3.01 3.61 7.36%
  YoY % 0.36% 49.32% 28.12% 1.05% -5.32% -16.62% -
  Horiz. % 153.19% 152.63% 102.22% 79.78% 78.95% 83.38% 100.00%
EPS 0.58 0.63 0.54 0.12 0.66 0.17 0.43 5.11%
  YoY % -7.94% 16.67% 350.00% -81.82% 288.24% -60.47% -
  Horiz. % 134.88% 146.51% 125.58% 27.91% 153.49% 39.53% 100.00%
DPS 0.50 0.50 0.50 0.60 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 83.33% 83.33% 100.00% - - -
NAPS 0.1457 0.1722 0.1573 0.1512 0.0000 0.1742 0.1745 -2.96%
  YoY % -15.39% 9.47% 4.03% 0.00% 0.00% -0.17% -
  Horiz. % 83.50% 98.68% 90.14% 86.65% 0.00% 99.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.53 4.13 2.76 2.16 2.20 2.25 2.70 12.69%
  YoY % 33.90% 49.64% 27.78% -1.82% -2.22% -16.67% -
  Horiz. % 204.81% 152.96% 102.22% 80.00% 81.48% 83.33% 100.00%
EPS 0.58 0.47 0.40 0.09 0.49 0.13 0.32 10.41%
  YoY % 23.40% 17.50% 344.44% -81.63% 276.92% -59.38% -
  Horiz. % 181.25% 146.88% 125.00% 28.13% 153.13% 40.62% 100.00%
DPS 0.50 0.38 0.38 0.45 0.00 0.00 0.00 -
  YoY % 31.58% 0.00% -15.56% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 84.44% 84.44% 100.00% - - -
NAPS 0.1457 0.1292 0.1180 0.1134 0.0000 0.1304 0.1304 1.87%
  YoY % 12.77% 9.49% 4.06% 0.00% 0.00% 0.00% -
  Horiz. % 111.73% 99.08% 90.49% 86.96% 0.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.3600 0.3900 0.1400 0.1400 0.0900 0.0900 0.0900 -
P/RPS 6.51 7.08 3.80 4.86 3.16 2.99 2.49 17.36%
  YoY % -8.05% 86.32% -21.81% 53.80% 5.69% 20.08% -
  Horiz. % 261.45% 284.34% 152.61% 195.18% 126.91% 120.08% 100.00%
P/EPS 62.35 61.62 26.13 112.51 14.11 52.94 20.93 19.94%
  YoY % 1.18% 135.82% -76.78% 697.38% -73.35% 152.94% -
  Horiz. % 297.90% 294.41% 124.84% 537.55% 67.42% 252.94% 100.00%
EY 1.60 1.62 3.83 0.89 7.09 1.89 4.78 -16.67%
  YoY % -1.23% -57.70% 330.34% -87.45% 275.13% -60.46% -
  Horiz. % 33.47% 33.89% 80.13% 18.62% 148.33% 39.54% 100.00%
DY 1.39 1.28 3.57 4.29 0.00 0.00 0.00 -
  YoY % 8.59% -64.15% -16.78% 0.00% 0.00% 0.00% -
  Horiz. % 32.40% 29.84% 83.22% 100.00% - - -
P/NAPS 2.47 2.26 0.89 0.93 0.00 0.52 0.52 29.64%
  YoY % 9.29% 153.93% -4.30% 0.00% 0.00% 0.00% -
  Horiz. % 475.00% 434.62% 171.15% 178.85% 0.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 22/11/13 28/11/12 18/11/11 19/11/10 20/11/09 -
Price 0.3150 0.3700 0.1700 0.1400 0.1100 0.0900 0.1200 -
P/RPS 5.70 6.72 4.61 4.86 3.86 2.99 3.32 9.42%
  YoY % -15.18% 45.77% -5.14% 25.91% 29.10% -9.94% -
  Horiz. % 171.69% 202.41% 138.86% 146.39% 116.27% 90.06% 100.00%
P/EPS 54.56 58.46 31.73 112.51 17.24 52.94 27.91 11.81%
  YoY % -6.67% 84.24% -71.80% 552.61% -67.43% 89.68% -
  Horiz. % 195.49% 209.46% 113.69% 403.12% 61.77% 189.68% 100.00%
EY 1.83 1.71 3.15 0.89 5.80 1.89 3.58 -10.58%
  YoY % 7.02% -45.71% 253.93% -84.66% 206.88% -47.21% -
  Horiz. % 51.12% 47.77% 87.99% 24.86% 162.01% 52.79% 100.00%
DY 1.59 1.35 2.94 4.29 0.00 0.00 0.00 -
  YoY % 17.78% -54.08% -31.47% 0.00% 0.00% 0.00% -
  Horiz. % 37.06% 31.47% 68.53% 100.00% - - -
P/NAPS 2.16 2.15 1.08 0.93 0.00 0.52 0.69 20.94%
  YoY % 0.47% 99.07% 16.13% 0.00% 0.00% -24.64% -
  Horiz. % 313.04% 311.59% 156.52% 134.78% 0.00% 75.36% 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.
 


 

435  354  493  719 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.22+0.07 
 SAPNRG 0.21-0.015 
 PWORTH 0.03+0.01 
 PWRWELL 0.41+0.035 
 XOX 0.055-0.005 
 HSI-C7V 0.23-0.035 
 RGTECH 0.36+0.03 
 AVI 0.160.00 
 MYEG 1.18-0.05 
 HSI-H8W 0.15+0.01 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
4. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
7. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
8. Azmin, 10 MPs to join PPBM amid signs of about-turn by PKR over support for Dr M save malaysia!!!
Partners & Brokers