Highlights

[OPENSYS] YoY Quarter Result on 2013-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -8.44%    YoY -     -20.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,971 17,129 13,136 8,226 8,547 8,397 7,191 27.53%
  YoY % 80.81% 30.40% 59.69% -3.76% 1.79% 16.77% -
  Horiz. % 430.69% 238.20% 182.67% 114.39% 118.86% 116.77% 100.00%
PBT 1,728 2,172 1,504 1,487 1,945 1,737 740 15.17%
  YoY % -20.44% 44.41% 1.14% -23.55% 11.97% 134.73% -
  Horiz. % 233.51% 293.51% 203.24% 200.95% 262.84% 234.73% 100.00%
Tax -255 -459 -380 -391 -568 -195 -450 -9.02%
  YoY % 44.44% -20.79% 2.81% 31.16% -191.28% 56.67% -
  Horiz. % 56.67% 102.00% 84.44% 86.89% 126.22% 43.33% 100.00%
NP 1,473 1,713 1,124 1,096 1,377 1,542 290 31.08%
  YoY % -14.01% 52.40% 2.55% -20.41% -10.70% 431.72% -
  Horiz. % 507.93% 590.69% 387.59% 377.93% 474.83% 531.72% 100.00%
NP to SH 1,473 1,713 1,124 1,096 1,377 1,542 290 31.08%
  YoY % -14.01% 52.40% 2.55% -20.41% -10.70% 431.72% -
  Horiz. % 507.93% 590.69% 387.59% 377.93% 474.83% 531.72% 100.00%
Tax Rate 14.76 % 21.13 % 25.27 % 26.29 % 29.20 % 11.23 % 60.81 % -21.00%
  YoY % -30.15% -16.38% -3.88% -9.97% 160.02% -81.53% -
  Horiz. % 24.27% 34.75% 41.56% 43.23% 48.02% 18.47% 100.00%
Total Cost 29,498 15,416 12,012 7,130 7,170 6,855 6,901 27.37%
  YoY % 91.35% 28.34% 68.47% -0.56% 4.60% -0.67% -
  Horiz. % 427.45% 223.39% 174.06% 103.32% 103.90% 99.33% 100.00%
Net Worth 47,632 45,011 39,590 36,238 33,803 32,532 39,172 3.31%
  YoY % 5.82% 13.69% 9.25% 7.20% 3.91% -16.95% -
  Horiz. % 121.60% 114.91% 101.07% 92.51% 86.29% 83.05% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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% 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% 0.00% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 47,632 45,011 39,590 36,238 33,803 32,532 39,172 3.31%
  YoY % 5.82% 13.69% 9.25% 7.20% 3.91% -16.95% -
  Horiz. % 121.60% 114.91% 101.07% 92.51% 86.29% 83.05% 100.00%
NOSH 297,892 297,892 223,420 223,420 223,420 222,368 223,076 4.93%
  YoY % 0.00% 33.33% 0.00% 0.00% 0.47% -0.32% -
  Horiz. % 133.54% 133.54% 100.15% 100.15% 100.15% 99.68% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.76 % 10.00 % 8.56 % 13.32 % 16.11 % 18.36 % 4.03 % 2.81%
  YoY % -52.40% 16.82% -35.74% -17.32% -12.25% 355.58% -
  Horiz. % 118.11% 248.14% 212.41% 330.52% 399.75% 455.58% 100.00%
ROE 3.09 % 3.81 % 2.84 % 3.02 % 4.07 % 4.74 % 0.74 % 26.87%
  YoY % -18.90% 34.15% -5.96% -25.80% -14.14% 540.54% -
  Horiz. % 417.57% 514.86% 383.78% 408.11% 550.00% 640.54% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.40 5.75 5.88 3.68 3.83 3.78 3.22 21.56%
  YoY % 80.87% -2.21% 59.78% -3.92% 1.32% 17.39% -
  Horiz. % 322.98% 178.57% 182.61% 114.29% 118.94% 117.39% 100.00%
EPS 0.49 0.58 0.50 0.49 0.62 0.69 0.13 24.73%
  YoY % -15.52% 16.00% 2.04% -20.97% -10.14% 430.77% -
  Horiz. % 376.92% 446.15% 384.62% 376.92% 476.92% 530.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% -
NAPS 0.1599 0.1511 0.1772 0.1622 0.1513 0.1463 0.1756 -1.55%
  YoY % 5.82% -14.73% 9.25% 7.20% 3.42% -16.69% -
  Horiz. % 91.06% 86.05% 100.91% 92.37% 86.16% 83.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.40 5.75 4.41 2.76 2.87 2.82 2.41 27.57%
  YoY % 80.87% 30.39% 59.78% -3.83% 1.77% 17.01% -
  Horiz. % 431.54% 238.59% 182.99% 114.52% 119.09% 117.01% 100.00%
EPS 0.49 0.58 0.38 0.37 0.46 0.52 0.10 30.29%
  YoY % -15.52% 52.63% 2.70% -19.57% -11.54% 420.00% -
  Horiz. % 490.00% 580.00% 380.00% 370.00% 460.00% 520.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1599 0.1511 0.1329 0.1217 0.1135 0.1092 0.1315 3.31%
  YoY % 5.82% 13.69% 9.20% 7.22% 3.94% -16.96% -
  Horiz. % 121.60% 114.90% 101.06% 92.55% 86.31% 83.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.3400 0.2950 0.3100 0.1700 0.1200 0.1300 0.0800 -
P/RPS 3.27 5.13 5.27 4.62 3.14 3.44 2.48 4.71%
  YoY % -36.26% -2.66% 14.07% 47.13% -8.72% 38.71% -
  Horiz. % 131.85% 206.85% 212.50% 186.29% 126.61% 138.71% 100.00%
P/EPS 68.76 51.30 61.62 34.65 19.47 18.75 61.54 1.86%
  YoY % 34.04% -16.75% 77.84% 77.97% 3.84% -69.53% -
  Horiz. % 111.73% 83.36% 100.13% 56.30% 31.64% 30.47% 100.00%
EY 1.45 1.95 1.62 2.89 5.14 5.33 1.63 -1.93%
  YoY % -25.64% 20.37% -43.94% -43.77% -3.56% 226.99% -
  Horiz. % 88.96% 119.63% 99.39% 177.30% 315.34% 326.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.13 1.95 1.75 1.05 0.79 0.89 0.46 29.07%
  YoY % 9.23% 11.43% 66.67% 32.91% -11.24% 93.48% -
  Horiz. % 463.04% 423.91% 380.43% 228.26% 171.74% 193.48% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 28/02/14 22/02/13 27/02/12 21/02/11 -
Price 0.3600 0.2850 0.3550 0.1800 0.1200 0.1200 0.0900 -
P/RPS 3.46 4.96 6.04 4.89 3.14 3.18 2.79 3.65%
  YoY % -30.24% -17.88% 23.52% 55.73% -1.26% 13.98% -
  Horiz. % 124.01% 177.78% 216.49% 175.27% 112.54% 113.98% 100.00%
P/EPS 72.80 49.56 70.56 36.69 19.47 17.30 69.23 0.84%
  YoY % 46.89% -29.76% 92.31% 88.44% 12.54% -75.01% -
  Horiz. % 105.16% 71.59% 101.92% 53.00% 28.12% 24.99% 100.00%
EY 1.37 2.02 1.42 2.73 5.14 5.78 1.44 -0.83%
  YoY % -32.18% 42.25% -47.99% -46.89% -11.07% 301.39% -
  Horiz. % 95.14% 140.28% 98.61% 189.58% 356.94% 401.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.25 1.89 2.00 1.11 0.79 0.82 0.51 28.04%
  YoY % 19.05% -5.50% 80.18% 40.51% -3.66% 60.78% -
  Horiz. % 441.18% 370.59% 392.16% 217.65% 154.90% 160.78% 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.
 


 

299  245  592  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 PWORTH 0.065-0.005 
 GPACKET-WB 0.1250.00 
 KNM-WB 0.285+0.03 
 NETX 0.0150.00 
 VELESTO 0.325+0.01 
 GPACKET 0.545+0.02 
 REACH 0.235-0.005 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers