[OPENSYS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 131.73%
YoY- 22.34%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 32,957 38,908 19,859 16,776 17,994 14,138 12,885 16.92%
PBT 3,822 5,991 4,110 3,211 2,628 2,858 1,477 17.15%
Tax -972 -1,664 -1,049 -845 -694 152 -900 1.28%
NP 2,850 4,327 3,061 2,366 1,934 3,010 577 30.46%
-
NP to SH 2,850 4,327 3,061 2,366 1,934 3,010 577 30.46%
-
Tax Rate 25.43% 27.77% 25.52% 26.32% 26.41% -5.32% 60.93% -
Total Cost 30,107 34,581 16,798 14,410 16,060 11,128 12,308 16.06%
-
Net Worth 45,964 42,807 38,182 35,054 33,513 0 38,303 3.08%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,489 1,117 1,117 1,117 1,117 1,129 - -
Div Payout % 52.26% 25.82% 36.49% 47.21% 57.76% 37.51% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 45,964 42,807 38,182 35,054 33,513 0 38,303 3.08%
NOSH 297,892 223,420 223,420 223,420 223,420 225,806 221,923 5.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.65% 11.12% 15.41% 14.10% 10.75% 21.29% 4.48% -
ROE 6.20% 10.11% 8.02% 6.75% 5.77% 0.00% 1.51% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.06 17.41 8.89 7.51 8.05 6.26 5.81 11.31%
EPS 0.96 1.94 1.37 1.06 0.87 1.35 0.26 24.29%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.1543 0.1916 0.1709 0.1569 0.15 0.00 0.1726 -1.84%
Adjusted Per Share Value based on latest NOSH - 223,420
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.38 8.71 4.44 3.75 4.03 3.16 2.88 16.96%
EPS 0.64 0.97 0.69 0.53 0.43 0.67 0.13 30.39%
DPS 0.33 0.25 0.25 0.25 0.25 0.25 0.00 -
NAPS 0.1029 0.0958 0.0855 0.0785 0.075 0.00 0.0857 3.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.29 0.36 0.425 0.13 0.12 0.12 0.10 -
P/RPS 2.62 2.07 4.78 1.73 1.49 1.92 1.72 7.25%
P/EPS 30.31 18.59 31.02 12.28 13.86 9.00 38.46 -3.88%
EY 3.30 5.38 3.22 8.15 7.21 11.11 2.60 4.04%
DY 1.72 1.39 1.18 3.85 4.17 4.17 0.00 -
P/NAPS 1.88 1.88 2.49 0.83 0.80 0.00 0.58 21.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 19/08/11 20/08/10 -
Price 0.335 0.34 0.43 0.14 0.16 0.10 0.10 -
P/RPS 3.03 1.95 4.84 1.86 1.99 1.60 1.72 9.88%
P/EPS 35.02 17.56 31.39 13.22 18.48 7.50 38.46 -1.54%
EY 2.86 5.70 3.19 7.56 5.41 13.33 2.60 1.59%
DY 1.49 1.47 1.16 3.57 3.13 5.00 0.00 -
P/NAPS 2.17 1.77 2.52 0.89 1.07 0.00 0.58 24.57%

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