[OPENSYS] YoY Annualized 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- -11.98%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 109,704 37,204 29,584 41,692 28,560 25,440 27,168 26.17%
PBT 17,072 9,984 5,624 7,304 6,488 2,768 4,316 25.74%
Tax -4,612 -2,544 -1,540 -2,008 -1,860 -1,800 -688 37.29%
NP 12,460 7,440 4,084 5,296 4,628 968 3,628 22.81%
-
NP to SH 12,460 7,440 4,084 5,296 4,628 968 3,628 22.81%
-
Tax Rate 27.01% 25.48% 27.38% 27.49% 28.67% 65.03% 15.94% -
Total Cost 97,244 29,764 25,500 36,396 23,932 24,472 23,540 26.65%
-
Net Worth 40,796 36,976 34,831 0 0 38,742 36,390 1.92%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,468 4,468 - - - - - -
Div Payout % 35.86% 60.06% - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 40,796 36,976 34,831 0 0 38,742 36,390 1.92%
NOSH 223,420 223,420 223,420 223,225 219,999 220,000 221,219 0.16%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.36% 20.00% 13.80% 12.70% 16.20% 3.81% 13.35% -
ROE 30.54% 20.12% 11.73% 0.00% 0.00% 2.50% 9.97% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 49.10 16.65 13.24 18.68 12.98 11.56 12.28 25.97%
EPS 5.56 3.32 1.84 2.36 2.08 0.44 1.64 22.55%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1655 0.1559 0.00 0.00 0.1761 0.1645 1.75%
Adjusted Per Share Value based on latest NOSH - 223,225
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 24.55 8.33 6.62 9.33 6.39 5.69 6.08 26.17%
EPS 2.79 1.67 0.91 1.19 1.04 0.22 0.81 22.87%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0913 0.0828 0.078 0.00 0.00 0.0867 0.0814 1.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.36 0.235 0.115 0.14 0.085 0.12 0.07 -
P/RPS 0.73 1.41 0.87 0.75 0.65 1.04 0.57 4.20%
P/EPS 6.46 7.06 6.29 5.90 4.04 27.27 4.27 7.14%
EY 15.49 14.17 15.90 16.95 24.75 3.67 23.43 -6.66%
DY 5.56 8.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.42 0.74 0.00 0.00 0.68 0.43 28.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 23/05/14 28/05/13 24/05/12 25/05/11 21/05/10 22/05/09 -
Price 0.335 0.255 0.135 0.12 0.10 0.12 0.09 -
P/RPS 0.68 1.53 1.02 0.64 0.77 1.04 0.73 -1.17%
P/EPS 6.01 7.66 7.39 5.06 4.75 27.27 5.49 1.51%
EY 16.65 13.06 13.54 19.77 21.04 3.67 18.22 -1.48%
DY 5.97 7.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.54 0.87 0.00 0.00 0.68 0.55 22.17%

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