Highlights

[OPENSYS] YoY Quarter Result on 2011-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     5.26%    YoY -     431.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 13,136 8,226 8,547 8,397 7,191 8,223 9,331 5.86%
  YoY % 59.69% -3.76% 1.79% 16.77% -12.55% -11.87% -
  Horiz. % 140.78% 88.16% 91.60% 89.99% 77.07% 88.13% 100.00%
PBT 1,504 1,487 1,945 1,737 740 28 1,068 5.87%
  YoY % 1.14% -23.55% 11.97% 134.73% 2,542.86% -97.38% -
  Horiz. % 140.82% 139.23% 182.12% 162.64% 69.29% 2.62% 100.00%
Tax -380 -391 -568 -195 -450 92 0 -
  YoY % 2.81% 31.16% -191.28% 56.67% -589.13% 0.00% -
  Horiz. % -413.04% -425.00% -617.39% -211.96% -489.13% 100.00% -
NP 1,124 1,096 1,377 1,542 290 120 1,068 0.86%
  YoY % 2.55% -20.41% -10.70% 431.72% 141.67% -88.76% -
  Horiz. % 105.24% 102.62% 128.93% 144.38% 27.15% 11.24% 100.00%
NP to SH 1,124 1,096 1,377 1,542 290 120 1,068 0.86%
  YoY % 2.55% -20.41% -10.70% 431.72% 141.67% -88.76% -
  Horiz. % 105.24% 102.62% 128.93% 144.38% 27.15% 11.24% 100.00%
Tax Rate 25.27 % 26.29 % 29.20 % 11.23 % 60.81 % -328.57 % - % -
  YoY % -3.88% -9.97% 160.02% -81.53% 118.51% 0.00% -
  Horiz. % -7.69% -8.00% -8.89% -3.42% -18.51% 100.00% -
Total Cost 12,012 7,130 7,170 6,855 6,901 8,103 8,263 6.43%
  YoY % 68.47% -0.56% 4.60% -0.67% -14.83% -1.94% -
  Horiz. % 145.37% 86.29% 86.77% 82.96% 83.52% 98.06% 100.00%
Net Worth 39,590 36,238 33,803 32,532 39,172 41,999 35,689 1.74%
  YoY % 9.25% 7.20% 3.91% -16.95% -6.73% 17.68% -
  Horiz. % 110.93% 101.54% 94.72% 91.16% 109.76% 117.68% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 1,111 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 72.10 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 39,590 36,238 33,803 32,532 39,172 41,999 35,689 1.74%
  YoY % 9.25% 7.20% 3.91% -16.95% -6.73% 17.68% -
  Horiz. % 110.93% 101.54% 94.72% 91.16% 109.76% 117.68% 100.00%
NOSH 223,420 223,420 223,420 222,368 223,076 239,999 222,500 0.07%
  YoY % 0.00% 0.00% 0.47% -0.32% -7.05% 7.87% -
  Horiz. % 100.41% 100.41% 100.41% 99.94% 100.26% 107.87% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 8.56 % 13.32 % 16.11 % 18.36 % 4.03 % 1.46 % 11.45 % -4.73%
  YoY % -35.74% -17.32% -12.25% 355.58% 176.03% -87.25% -
  Horiz. % 74.76% 116.33% 140.70% 160.35% 35.20% 12.75% 100.00%
ROE 2.84 % 3.02 % 4.07 % 4.74 % 0.74 % 0.29 % 2.99 % -0.85%
  YoY % -5.96% -25.80% -14.14% 540.54% 155.17% -90.30% -
  Horiz. % 94.98% 101.00% 136.12% 158.53% 24.75% 9.70% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 5.88 3.68 3.83 3.78 3.22 3.43 4.19 5.81%
  YoY % 59.78% -3.92% 1.32% 17.39% -6.12% -18.14% -
  Horiz. % 140.33% 87.83% 91.41% 90.21% 76.85% 81.86% 100.00%
EPS 0.50 0.49 0.62 0.69 0.13 0.05 0.48 0.68%
  YoY % 2.04% -20.97% -10.14% 430.77% 160.00% -89.58% -
  Horiz. % 104.17% 102.08% 129.17% 143.75% 27.08% 10.42% 100.00%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1772 0.1622 0.1513 0.1463 0.1756 0.1750 0.1604 1.67%
  YoY % 9.25% 7.20% 3.42% -16.69% 0.34% 9.10% -
  Horiz. % 110.47% 101.12% 94.33% 91.21% 109.48% 109.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 4.41 2.76 2.87 2.82 2.41 2.76 3.13 5.88%
  YoY % 59.78% -3.83% 1.77% 17.01% -12.68% -11.82% -
  Horiz. % 140.89% 88.18% 91.69% 90.10% 77.00% 88.18% 100.00%
EPS 0.38 0.37 0.46 0.52 0.10 0.04 0.36 0.90%
  YoY % 2.70% -19.57% -11.54% 420.00% 150.00% -88.89% -
  Horiz. % 105.56% 102.78% 127.78% 144.44% 27.78% 11.11% 100.00%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1329 0.1217 0.1135 0.1092 0.1315 0.1410 0.1198 1.74%
  YoY % 9.20% 7.22% 3.94% -16.96% -6.74% 17.70% -
  Horiz. % 110.93% 101.59% 94.74% 91.15% 109.77% 117.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.3100 0.1700 0.1200 0.1300 0.0800 0.1200 0.0800 -
P/RPS 5.27 4.62 3.14 3.44 2.48 3.50 1.91 18.42%
  YoY % 14.07% 47.13% -8.72% 38.71% -29.14% 83.25% -
  Horiz. % 275.92% 241.88% 164.40% 180.10% 129.84% 183.25% 100.00%
P/EPS 61.62 34.65 19.47 18.75 61.54 240.00 16.67 24.33%
  YoY % 77.84% 77.97% 3.84% -69.53% -74.36% 1,339.71% -
  Horiz. % 369.65% 207.86% 116.80% 112.48% 369.17% 1,439.71% 100.00%
EY 1.62 2.89 5.14 5.33 1.63 0.42 6.00 -19.60%
  YoY % -43.94% -43.77% -3.56% 226.99% 288.10% -93.00% -
  Horiz. % 27.00% 48.17% 85.67% 88.83% 27.17% 7.00% 100.00%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.75 1.05 0.79 0.89 0.46 0.69 0.50 23.21%
  YoY % 66.67% 32.91% -11.24% 93.48% -33.33% 38.00% -
  Horiz. % 350.00% 210.00% 158.00% 178.00% 92.00% 138.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 22/02/13 27/02/12 21/02/11 11/02/10 19/02/09 -
Price 0.3550 0.1800 0.1200 0.1200 0.0900 0.1000 0.0700 -
P/RPS 6.04 4.89 3.14 3.18 2.79 2.92 1.67 23.88%
  YoY % 23.52% 55.73% -1.26% 13.98% -4.45% 74.85% -
  Horiz. % 361.68% 292.81% 188.02% 190.42% 167.07% 174.85% 100.00%
P/EPS 70.56 36.69 19.47 17.30 69.23 200.00 14.58 30.04%
  YoY % 92.31% 88.44% 12.54% -75.01% -65.38% 1,271.74% -
  Horiz. % 483.95% 251.65% 133.54% 118.66% 474.83% 1,371.74% 100.00%
EY 1.42 2.73 5.14 5.78 1.44 0.50 6.86 -23.08%
  YoY % -47.99% -46.89% -11.07% 301.39% 188.00% -92.71% -
  Horiz. % 20.70% 39.80% 74.93% 84.26% 20.99% 7.29% 100.00%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.00 1.11 0.79 0.82 0.51 0.57 0.44 28.69%
  YoY % 80.18% 40.51% -3.66% 60.78% -10.53% 29.55% -
  Horiz. % 454.55% 252.27% 179.55% 186.36% 115.91% 129.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers