[OPENSYS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 15.73%
YoY- -22.89%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 44,536 109,704 37,204 29,584 41,692 28,560 25,440 9.77%
PBT 5,356 17,072 9,984 5,624 7,304 6,488 2,768 11.61%
Tax -1,388 -4,612 -2,544 -1,540 -2,008 -1,860 -1,800 -4.23%
NP 3,968 12,460 7,440 4,084 5,296 4,628 968 26.48%
-
NP to SH 3,968 12,460 7,440 4,084 5,296 4,628 968 26.48%
-
Tax Rate 25.91% 27.01% 25.48% 27.38% 27.49% 28.67% 65.03% -
Total Cost 40,568 97,244 29,764 25,500 36,396 23,932 24,472 8.78%
-
Net Worth 44,117 40,796 36,976 34,831 0 0 38,742 2.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,957 4,468 4,468 - - - - -
Div Payout % 150.15% 35.86% 60.06% - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 44,117 40,796 36,976 34,831 0 0 38,742 2.18%
NOSH 297,892 223,420 223,420 223,420 223,225 219,999 220,000 5.17%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.91% 11.36% 20.00% 13.80% 12.70% 16.20% 3.81% -
ROE 8.99% 30.54% 20.12% 11.73% 0.00% 0.00% 2.50% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.95 49.10 16.65 13.24 18.68 12.98 11.56 4.37%
EPS 1.32 5.56 3.32 1.84 2.36 2.08 0.44 20.07%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.1481 0.1826 0.1655 0.1559 0.00 0.00 0.1761 -2.84%
Adjusted Per Share Value based on latest NOSH - 223,420
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.97 24.55 8.33 6.62 9.33 6.39 5.69 9.78%
EPS 0.89 2.79 1.67 0.91 1.19 1.04 0.22 26.20%
DPS 1.33 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.0913 0.0828 0.078 0.00 0.00 0.0867 2.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.285 0.36 0.235 0.115 0.14 0.085 0.12 -
P/RPS 1.91 0.73 1.41 0.87 0.75 0.65 1.04 10.65%
P/EPS 21.40 6.46 7.06 6.29 5.90 4.04 27.27 -3.95%
EY 4.67 15.49 14.17 15.90 16.95 24.75 3.67 4.09%
DY 7.02 5.56 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.97 1.42 0.74 0.00 0.00 0.68 18.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 23/05/14 28/05/13 24/05/12 25/05/11 21/05/10 -
Price 0.305 0.335 0.255 0.135 0.12 0.10 0.12 -
P/RPS 2.04 0.68 1.53 1.02 0.64 0.77 1.04 11.87%
P/EPS 22.90 6.01 7.66 7.39 5.06 4.75 27.27 -2.86%
EY 4.37 16.65 13.06 13.54 19.77 21.04 3.67 2.94%
DY 6.56 5.97 7.84 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.83 1.54 0.87 0.00 0.00 0.68 20.26%

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