[OPENSYS] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -17.72%
YoY- 29.37%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 109,704 45,301 42,886 39,718 37,204 33,237 33,346 121.36%
PBT 17,072 7,530 8,034 8,220 9,984 6,311 6,430 91.85%
Tax -4,612 -1,932 -2,069 -2,098 -2,544 -1,651 -1,680 96.17%
NP 12,460 5,598 5,965 6,122 7,440 4,660 4,750 90.31%
-
NP to SH 12,460 5,598 5,965 6,122 7,440 4,660 4,750 90.31%
-
Tax Rate 27.01% 25.66% 25.75% 25.52% 25.48% 26.16% 26.13% -
Total Cost 97,244 39,703 36,921 33,596 29,764 28,577 28,596 126.30%
-
Net Worth 40,796 39,590 38,472 38,182 36,976 36,238 35,143 10.46%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,468 2,234 2,978 2,234 4,468 2,234 2,978 31.08%
Div Payout % 35.86% 39.91% 49.94% 36.49% 60.06% 47.94% 62.71% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 40,796 39,590 38,472 38,182 36,976 36,238 35,143 10.46%
NOSH 223,420 223,420 223,420 223,420 223,420 223,420 223,420 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.36% 12.36% 13.91% 15.41% 20.00% 14.02% 14.25% -
ROE 30.54% 14.14% 15.51% 16.03% 20.12% 12.86% 13.52% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 49.10 20.28 19.20 17.78 16.65 14.88 14.93 121.30%
EPS 5.56 2.51 2.67 2.74 3.32 2.08 2.13 89.69%
DPS 2.00 1.00 1.33 1.00 2.00 1.00 1.33 31.28%
NAPS 0.1826 0.1772 0.1722 0.1709 0.1655 0.1622 0.1573 10.46%
Adjusted Per Share Value based on latest NOSH - 223,420
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.55 10.14 9.60 8.89 8.33 7.44 7.46 121.40%
EPS 2.79 1.25 1.34 1.37 1.67 1.04 1.06 90.74%
DPS 1.00 0.50 0.67 0.50 1.00 0.50 0.67 30.63%
NAPS 0.0913 0.0886 0.0861 0.0855 0.0828 0.0811 0.0787 10.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.36 0.31 0.39 0.425 0.235 0.17 0.14 -
P/RPS 0.73 1.53 2.03 2.39 1.41 1.14 0.94 -15.52%
P/EPS 6.46 12.37 14.61 15.51 7.06 8.15 6.58 -1.22%
EY 15.49 8.08 6.85 6.45 14.17 12.27 15.19 1.31%
DY 5.56 3.23 3.42 2.35 8.51 5.88 9.52 -30.15%
P/NAPS 1.97 1.75 2.26 2.49 1.42 1.05 0.89 69.92%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 21/11/14 22/08/14 23/05/14 28/02/14 22/11/13 -
Price 0.335 0.355 0.37 0.43 0.255 0.18 0.17 -
P/RPS 0.68 1.75 1.93 2.42 1.53 1.21 1.14 -29.16%
P/EPS 6.01 14.17 13.86 15.69 7.66 8.63 7.99 -17.30%
EY 16.65 7.06 7.22 6.37 13.06 11.59 12.51 21.01%
DY 5.97 2.82 3.60 2.33 7.84 5.56 7.84 -16.62%
P/NAPS 1.83 2.00 2.15 2.52 1.54 1.11 1.08 42.17%

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