[OPENSYS] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 34.01%
YoY- 75.09%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 36,320 31,763 32,937 28,042 29,152 36,026 32,928 1.64%
PBT 7,209 5,651 5,534 4,426 2,462 4,187 2,498 19.31%
Tax -1,855 -1,629 -653 -1,530 -808 -5 -63 75.67%
NP 5,354 4,022 4,881 2,896 1,654 4,182 2,435 14.02%
-
NP to SH 5,354 4,022 4,881 2,896 1,654 4,182 2,435 14.02%
-
Tax Rate 25.73% 28.83% 11.80% 34.57% 32.82% 0.12% 2.52% -
Total Cost 30,966 27,741 28,056 25,146 27,498 31,844 30,493 0.25%
-
Net Worth 38,182 35,054 33,513 0 38,547 38,220 34,087 1.90%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,234 2,457 2,228 - - - - -
Div Payout % 41.73% 61.10% 45.67% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 38,182 35,054 33,513 0 38,547 38,220 34,087 1.90%
NOSH 223,420 223,420 223,420 215,555 223,333 224,561 224,999 -0.11%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.74% 12.66% 14.82% 10.33% 5.67% 11.61% 7.39% -
ROE 14.02% 11.47% 14.56% 0.00% 4.29% 10.94% 7.14% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.26 14.22 14.74 13.01 13.05 16.04 14.63 1.77%
EPS 2.40 1.80 2.18 1.34 0.74 1.86 1.08 14.22%
DPS 1.00 1.10 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1569 0.15 0.00 0.1726 0.1702 0.1515 2.02%
Adjusted Per Share Value based on latest NOSH - 215,555
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.13 7.11 7.37 6.28 6.52 8.06 7.37 1.64%
EPS 1.20 0.90 1.09 0.65 0.37 0.94 0.54 14.22%
DPS 0.50 0.55 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0855 0.0785 0.075 0.00 0.0863 0.0855 0.0763 1.91%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.425 0.13 0.12 0.12 0.10 0.09 0.08 -
P/RPS 2.61 0.91 0.81 0.92 0.77 0.56 0.55 29.61%
P/EPS 17.74 7.22 5.49 8.93 13.50 4.83 7.39 15.70%
EY 5.64 13.85 18.21 11.20 7.41 20.69 13.53 -13.56%
DY 2.35 8.46 8.31 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 0.83 0.80 0.00 0.58 0.53 0.53 29.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 29/08/12 19/08/11 20/08/10 25/08/09 22/08/08 -
Price 0.43 0.14 0.16 0.10 0.10 0.09 0.09 -
P/RPS 2.65 0.98 1.09 0.77 0.77 0.56 0.61 27.72%
P/EPS 17.94 7.78 7.32 7.44 13.50 4.83 8.32 13.65%
EY 5.57 12.86 13.65 13.44 7.41 20.69 12.02 -12.02%
DY 2.33 7.86 6.24 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 0.89 1.07 0.00 0.58 0.53 0.59 27.36%

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