[OPENSYS] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -23.75%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 33,552 29,584 32,982 32,580 35,988 41,692 29,081 10.01%
PBT 6,422 5,624 5,067 4,162 5,256 7,304 5,764 7.47%
Tax -1,690 -1,540 -1,538 -1,213 -1,388 -2,008 253 -
NP 4,732 4,084 3,529 2,949 3,868 5,296 6,017 -14.81%
-
NP to SH 4,732 4,084 3,529 2,949 3,868 5,296 6,017 -14.81%
-
Tax Rate 26.32% 27.38% 30.35% 29.14% 26.41% 27.49% -4.39% -
Total Cost 28,820 25,500 29,453 29,630 32,120 36,396 23,064 16.02%
-
Net Worth 35,054 34,831 33,803 33,781 33,513 0 32,653 4.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,234 - 2,457 3,276 2,234 - 2,231 0.08%
Div Payout % 47.21% - 69.64% 111.10% 57.76% - 37.09% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 35,054 34,831 33,803 33,781 33,513 0 32,653 4.84%
NOSH 223,420 223,420 223,420 223,420 223,420 223,225 223,195 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.10% 13.80% 10.70% 9.05% 10.75% 12.70% 20.69% -
ROE 13.50% 11.73% 10.44% 8.73% 11.54% 0.00% 18.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.02 13.24 14.76 14.58 16.11 18.68 13.03 9.94%
EPS 2.12 1.84 1.58 1.32 1.74 2.36 2.70 -14.90%
DPS 1.00 0.00 1.10 1.47 1.00 0.00 1.00 0.00%
NAPS 0.1569 0.1559 0.1513 0.1512 0.15 0.00 0.1463 4.77%
Adjusted Per Share Value based on latest NOSH - 223,420
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.51 6.62 7.38 7.29 8.05 9.33 6.51 10.00%
EPS 1.06 0.91 0.79 0.66 0.87 1.19 1.35 -14.90%
DPS 0.50 0.00 0.55 0.73 0.50 0.00 0.50 0.00%
NAPS 0.0785 0.078 0.0757 0.0756 0.075 0.00 0.0731 4.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.13 0.115 0.12 0.14 0.12 0.14 0.13 -
P/RPS 0.87 0.87 0.81 0.96 0.74 0.75 1.00 -8.87%
P/EPS 6.14 6.29 7.60 10.61 6.93 5.90 4.82 17.52%
EY 16.29 15.90 13.16 9.43 14.43 16.95 20.74 -14.88%
DY 7.69 0.00 9.17 10.48 8.33 0.00 7.69 0.00%
P/NAPS 0.83 0.74 0.79 0.93 0.80 0.00 0.89 -4.55%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 22/02/13 28/11/12 29/08/12 24/05/12 27/02/12 -
Price 0.14 0.135 0.12 0.14 0.16 0.12 0.12 -
P/RPS 0.93 1.02 0.81 0.96 0.99 0.64 0.92 0.72%
P/EPS 6.61 7.39 7.60 10.61 9.24 5.06 4.45 30.21%
EY 15.13 13.54 13.16 9.43 10.82 19.77 22.47 -23.19%
DY 7.14 0.00 9.17 10.48 6.25 0.00 8.33 -9.77%
P/NAPS 0.89 0.87 0.79 0.93 1.07 0.00 0.82 5.61%

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