[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -78.0%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,982 24,435 17,994 10,423 29,081 20,684 14,138 75.44%
PBT 5,067 3,122 2,628 1,826 5,764 4,027 2,858 46.23%
Tax -1,538 -910 -694 -502 253 448 152 -
NP 3,529 2,212 1,934 1,324 6,017 4,475 3,010 11.13%
-
NP to SH 3,529 2,212 1,934 1,324 6,017 4,475 3,010 11.13%
-
Tax Rate 30.35% 29.15% 26.41% 27.49% -4.39% -11.12% -5.32% -
Total Cost 29,453 22,223 16,060 9,099 23,064 16,209 11,128 90.77%
-
Net Worth 33,803 33,781 33,513 0 32,653 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,457 2,457 1,117 - 2,231 1,118 1,129 67.53%
Div Payout % 69.64% 111.10% 57.76% - 37.09% 25.00% 37.51% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 33,803 33,781 33,513 0 32,653 0 0 -
NOSH 223,420 223,420 223,420 223,225 223,195 223,728 225,806 -0.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.70% 9.05% 10.75% 12.70% 20.69% 21.64% 21.29% -
ROE 10.44% 6.55% 5.77% 0.00% 18.43% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.76 10.94 8.05 4.67 13.03 9.25 6.26 76.69%
EPS 1.58 0.99 0.87 0.59 2.70 2.00 1.35 11.00%
DPS 1.10 1.10 0.50 0.00 1.00 0.50 0.50 68.75%
NAPS 0.1513 0.1512 0.15 0.00 0.1463 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 223,225
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.38 5.47 4.03 2.33 6.51 4.63 3.16 75.57%
EPS 0.79 0.50 0.43 0.30 1.35 1.00 0.67 11.55%
DPS 0.55 0.55 0.25 0.00 0.50 0.25 0.25 68.75%
NAPS 0.0757 0.0756 0.075 0.00 0.0731 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.14 0.12 0.14 0.13 0.09 0.12 -
P/RPS 0.81 1.28 1.49 3.00 1.00 0.97 1.92 -43.60%
P/EPS 7.60 14.14 13.86 23.60 4.82 4.50 9.00 -10.61%
EY 13.16 7.07 7.21 4.24 20.74 22.22 11.11 11.89%
DY 9.17 7.86 4.17 0.00 7.69 5.56 4.17 68.70%
P/NAPS 0.79 0.93 0.80 0.00 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 28/11/12 29/08/12 24/05/12 27/02/12 18/11/11 19/08/11 -
Price 0.12 0.14 0.16 0.12 0.12 0.11 0.10 -
P/RPS 0.81 1.28 1.99 2.57 0.92 1.19 1.60 -36.34%
P/EPS 7.60 14.14 18.48 20.23 4.45 5.50 7.50 0.88%
EY 13.16 7.07 5.41 4.94 22.47 18.18 13.33 -0.84%
DY 9.17 7.86 3.13 0.00 8.33 4.55 5.00 49.55%
P/NAPS 0.79 0.93 1.07 0.00 0.82 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment