[OPENSYS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 46.07%
YoY- -35.75%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,396 32,982 24,435 17,994 10,423 29,081 20,684 -49.59%
PBT 1,406 5,067 3,122 2,628 1,826 5,764 4,027 -50.38%
Tax -385 -1,538 -910 -694 -502 253 448 -
NP 1,021 3,529 2,212 1,934 1,324 6,017 4,475 -62.62%
-
NP to SH 1,021 3,529 2,212 1,934 1,324 6,017 4,475 -62.62%
-
Tax Rate 27.38% 30.35% 29.15% 26.41% 27.49% -4.39% -11.12% -
Total Cost 6,375 29,453 22,223 16,060 9,099 23,064 16,209 -46.28%
-
Net Worth 34,831 33,803 33,781 33,513 0 32,653 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,457 2,457 1,117 - 2,231 1,118 -
Div Payout % - 69.64% 111.10% 57.76% - 37.09% 25.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 34,831 33,803 33,781 33,513 0 32,653 0 -
NOSH 223,420 223,420 223,420 223,420 223,225 223,195 223,728 -0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.80% 10.70% 9.05% 10.75% 12.70% 20.69% 21.64% -
ROE 2.93% 10.44% 6.55% 5.77% 0.00% 18.43% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.31 14.76 10.94 8.05 4.67 13.03 9.25 -49.56%
EPS 0.46 1.58 0.99 0.87 0.59 2.70 2.00 -62.42%
DPS 0.00 1.10 1.10 0.50 0.00 1.00 0.50 -
NAPS 0.1559 0.1513 0.1512 0.15 0.00 0.1463 0.00 -
Adjusted Per Share Value based on latest NOSH - 223,420
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.66 7.38 5.47 4.03 2.33 6.51 4.63 -49.50%
EPS 0.23 0.79 0.50 0.43 0.30 1.35 1.00 -62.42%
DPS 0.00 0.55 0.55 0.25 0.00 0.50 0.25 -
NAPS 0.078 0.0757 0.0756 0.075 0.00 0.0731 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.115 0.12 0.14 0.12 0.14 0.13 0.09 -
P/RPS 3.47 0.81 1.28 1.49 3.00 1.00 0.97 133.72%
P/EPS 25.16 7.60 14.14 13.86 23.60 4.82 4.50 214.68%
EY 3.97 13.16 7.07 7.21 4.24 20.74 22.22 -68.24%
DY 0.00 9.17 7.86 4.17 0.00 7.69 5.56 -
P/NAPS 0.74 0.79 0.93 0.80 0.00 0.89 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 22/02/13 28/11/12 29/08/12 24/05/12 27/02/12 18/11/11 -
Price 0.135 0.12 0.14 0.16 0.12 0.12 0.11 -
P/RPS 4.08 0.81 1.28 1.99 2.57 0.92 1.19 127.20%
P/EPS 29.54 7.60 14.14 18.48 20.23 4.45 5.50 206.37%
EY 3.39 13.16 7.07 5.41 4.94 22.47 18.18 -67.32%
DY 0.00 9.17 7.86 3.13 0.00 8.33 4.55 -
P/NAPS 0.87 0.79 0.93 1.07 0.00 0.82 0.00 -

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