Highlights

[OPENSYS] YoY Quarter Result on 2012-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     395.32%    YoY -     -10.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 17,129 13,136 8,226 8,547 8,397 7,191 8,223 13.00%
  YoY % 30.40% 59.69% -3.76% 1.79% 16.77% -12.55% -
  Horiz. % 208.31% 159.75% 100.04% 103.94% 102.12% 87.45% 100.00%
PBT 2,172 1,504 1,487 1,945 1,737 740 28 106.45%
  YoY % 44.41% 1.14% -23.55% 11.97% 134.73% 2,542.86% -
  Horiz. % 7,757.14% 5,371.43% 5,310.71% 6,946.43% 6,203.57% 2,642.86% 100.00%
Tax -459 -380 -391 -568 -195 -450 92 -
  YoY % -20.79% 2.81% 31.16% -191.28% 56.67% -589.13% -
  Horiz. % -498.91% -413.04% -425.00% -617.39% -211.96% -489.13% 100.00%
NP 1,713 1,124 1,096 1,377 1,542 290 120 55.72%
  YoY % 52.40% 2.55% -20.41% -10.70% 431.72% 141.67% -
  Horiz. % 1,427.50% 936.67% 913.33% 1,147.50% 1,285.00% 241.67% 100.00%
NP to SH 1,713 1,124 1,096 1,377 1,542 290 120 55.72%
  YoY % 52.40% 2.55% -20.41% -10.70% 431.72% 141.67% -
  Horiz. % 1,427.50% 936.67% 913.33% 1,147.50% 1,285.00% 241.67% 100.00%
Tax Rate 21.13 % 25.27 % 26.29 % 29.20 % 11.23 % 60.81 % -328.57 % -
  YoY % -16.38% -3.88% -9.97% 160.02% -81.53% 118.51% -
  Horiz. % -6.43% -7.69% -8.00% -8.89% -3.42% -18.51% 100.00%
Total Cost 15,416 12,012 7,130 7,170 6,855 6,901 8,103 11.31%
  YoY % 28.34% 68.47% -0.56% 4.60% -0.67% -14.83% -
  Horiz. % 190.25% 148.24% 87.99% 88.49% 84.60% 85.17% 100.00%
Net Worth 45,011 39,590 36,238 33,803 32,532 39,172 41,999 1.16%
  YoY % 13.69% 9.25% 7.20% 3.91% -16.95% -6.73% -
  Horiz. % 107.17% 94.26% 86.28% 80.48% 77.46% 93.27% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 1,111 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 45,011 39,590 36,238 33,803 32,532 39,172 41,999 1.16%
  YoY % 13.69% 9.25% 7.20% 3.91% -16.95% -6.73% -
  Horiz. % 107.17% 94.26% 86.28% 80.48% 77.46% 93.27% 100.00%
NOSH 297,892 223,420 223,420 223,420 222,368 223,076 239,999 3.67%
  YoY % 33.33% 0.00% 0.00% 0.47% -0.32% -7.05% -
  Horiz. % 124.12% 93.09% 93.09% 93.09% 92.65% 92.95% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.00 % 8.56 % 13.32 % 16.11 % 18.36 % 4.03 % 1.46 % 37.79%
  YoY % 16.82% -35.74% -17.32% -12.25% 355.58% 176.03% -
  Horiz. % 684.93% 586.30% 912.33% 1,103.42% 1,257.53% 276.03% 100.00%
ROE 3.81 % 2.84 % 3.02 % 4.07 % 4.74 % 0.74 % 0.29 % 53.58%
  YoY % 34.15% -5.96% -25.80% -14.14% 540.54% 155.17% -
  Horiz. % 1,313.79% 979.31% 1,041.38% 1,403.45% 1,634.48% 255.17% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.75 5.88 3.68 3.83 3.78 3.22 3.43 8.99%
  YoY % -2.21% 59.78% -3.92% 1.32% 17.39% -6.12% -
  Horiz. % 167.64% 171.43% 107.29% 111.66% 110.20% 93.88% 100.00%
EPS 0.58 0.50 0.49 0.62 0.69 0.13 0.05 50.43%
  YoY % 16.00% 2.04% -20.97% -10.14% 430.77% 160.00% -
  Horiz. % 1,160.00% 1,000.00% 980.00% 1,240.00% 1,380.00% 260.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 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% - -
NAPS 0.1511 0.1772 0.1622 0.1513 0.1463 0.1756 0.1750 -2.42%
  YoY % -14.73% 9.25% 7.20% 3.42% -16.69% 0.34% -
  Horiz. % 86.34% 101.26% 92.69% 86.46% 83.60% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.75 4.41 2.76 2.87 2.82 2.41 2.76 13.01%
  YoY % 30.39% 59.78% -3.83% 1.77% 17.01% -12.68% -
  Horiz. % 208.33% 159.78% 100.00% 103.99% 102.17% 87.32% 100.00%
EPS 0.58 0.38 0.37 0.46 0.52 0.10 0.04 56.13%
  YoY % 52.63% 2.70% -19.57% -11.54% 420.00% 150.00% -
  Horiz. % 1,450.00% 950.00% 925.00% 1,150.00% 1,300.00% 250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.37 0.00 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% - -
NAPS 0.1511 0.1329 0.1217 0.1135 0.1092 0.1315 0.1410 1.16%
  YoY % 13.69% 9.20% 7.22% 3.94% -16.96% -6.74% -
  Horiz. % 107.16% 94.26% 86.31% 80.50% 77.45% 93.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2950 0.3100 0.1700 0.1200 0.1300 0.0800 0.1200 -
P/RPS 5.13 5.27 4.62 3.14 3.44 2.48 3.50 6.58%
  YoY % -2.66% 14.07% 47.13% -8.72% 38.71% -29.14% -
  Horiz. % 146.57% 150.57% 132.00% 89.71% 98.29% 70.86% 100.00%
P/EPS 51.30 61.62 34.65 19.47 18.75 61.54 240.00 -22.67%
  YoY % -16.75% 77.84% 77.97% 3.84% -69.53% -74.36% -
  Horiz. % 21.37% 25.67% 14.44% 8.11% 7.81% 25.64% 100.00%
EY 1.95 1.62 2.89 5.14 5.33 1.63 0.42 29.15%
  YoY % 20.37% -43.94% -43.77% -3.56% 226.99% 288.10% -
  Horiz. % 464.29% 385.71% 688.10% 1,223.81% 1,269.05% 388.10% 100.00%
DY 0.00 0.00 0.00 0.00 3.85 0.00 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% - -
P/NAPS 1.95 1.75 1.05 0.79 0.89 0.46 0.69 18.89%
  YoY % 11.43% 66.67% 32.91% -11.24% 93.48% -33.33% -
  Horiz. % 282.61% 253.62% 152.17% 114.49% 128.99% 66.67% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 22/02/13 27/02/12 21/02/11 11/02/10 -
Price 0.2850 0.3550 0.1800 0.1200 0.1200 0.0900 0.1000 -
P/RPS 4.96 6.04 4.89 3.14 3.18 2.79 2.92 9.23%
  YoY % -17.88% 23.52% 55.73% -1.26% 13.98% -4.45% -
  Horiz. % 169.86% 206.85% 167.47% 107.53% 108.90% 95.55% 100.00%
P/EPS 49.56 70.56 36.69 19.47 17.30 69.23 200.00 -20.74%
  YoY % -29.76% 92.31% 88.44% 12.54% -75.01% -65.38% -
  Horiz. % 24.78% 35.28% 18.34% 9.73% 8.65% 34.62% 100.00%
EY 2.02 1.42 2.73 5.14 5.78 1.44 0.50 26.19%
  YoY % 42.25% -47.99% -46.89% -11.07% 301.39% 188.00% -
  Horiz. % 404.00% 284.00% 546.00% 1,028.00% 1,156.00% 288.00% 100.00%
DY 0.00 0.00 0.00 0.00 4.17 0.00 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% - -
P/NAPS 1.89 2.00 1.11 0.79 0.82 0.51 0.57 22.10%
  YoY % -5.50% 80.18% 40.51% -3.66% 60.78% -10.53% -
  Horiz. % 331.58% 350.88% 194.74% 138.60% 143.86% 89.47% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers