[OPENSYS] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -30.55%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 44,536 72,506 73,836 77,816 109,704 45,301 42,886 2.54%
PBT 5,356 10,645 11,297 11,982 17,072 7,530 8,034 -23.66%
Tax -1,388 -3,272 -3,234 -3,328 -4,612 -1,932 -2,069 -23.34%
NP 3,968 7,373 8,062 8,654 12,460 5,598 5,965 -23.77%
-
NP to SH 3,968 7,373 8,062 8,654 12,460 5,598 5,965 -23.77%
-
Tax Rate 25.91% 30.74% 28.63% 27.77% 27.01% 25.66% 25.75% -
Total Cost 40,568 65,133 65,773 69,162 97,244 39,703 36,921 6.47%
-
Net Worth 44,117 44,624 43,402 42,807 40,796 39,590 38,472 9.54%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 5,957 2,978 3,971 2,234 4,468 2,234 2,978 58.69%
Div Payout % 150.15% 40.40% 49.26% 25.82% 35.86% 39.91% 49.94% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 44,117 44,624 43,402 42,807 40,796 39,590 38,472 9.54%
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 223,420 21.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.91% 10.17% 10.92% 11.12% 11.36% 12.36% 13.91% -
ROE 8.99% 16.52% 18.58% 20.22% 30.54% 14.14% 15.51% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.95 24.34 24.79 34.83 49.10 20.28 19.20 -15.35%
EPS 1.32 2.48 2.71 3.88 5.56 2.51 2.67 -37.44%
DPS 2.00 1.00 1.33 1.00 2.00 1.00 1.33 31.22%
NAPS 0.1481 0.1498 0.1457 0.1916 0.1826 0.1772 0.1722 -9.55%
Adjusted Per Share Value based on latest NOSH - 223,420
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.97 16.23 16.52 17.41 24.55 10.14 9.60 2.55%
EPS 0.89 1.65 1.80 1.94 2.79 1.25 1.34 -23.85%
DPS 1.33 0.67 0.89 0.50 1.00 0.50 0.67 57.88%
NAPS 0.0987 0.0999 0.0971 0.0958 0.0913 0.0886 0.0861 9.52%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.285 0.295 0.36 0.36 0.36 0.31 0.39 -
P/RPS 1.91 1.21 1.45 1.03 0.73 1.53 2.03 -3.97%
P/EPS 21.40 11.92 13.30 9.29 6.46 12.37 14.61 28.94%
EY 4.67 8.39 7.52 10.76 15.49 8.08 6.85 -22.52%
DY 7.02 3.39 3.70 2.78 5.56 3.23 3.42 61.44%
P/NAPS 1.92 1.97 2.47 1.88 1.97 1.75 2.26 -10.29%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 -
Price 0.305 0.285 0.315 0.34 0.335 0.355 0.37 -
P/RPS 2.04 1.17 1.27 0.98 0.68 1.75 1.93 3.76%
P/EPS 22.90 11.51 11.64 8.78 6.01 14.17 13.86 39.71%
EY 4.37 8.68 8.59 11.39 16.65 7.06 7.22 -28.42%
DY 6.56 3.51 4.23 2.94 5.97 2.82 3.60 49.13%
P/NAPS 2.06 1.90 2.16 1.77 1.83 2.00 2.15 -2.80%

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