[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.46%
YoY- 383.29%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 24,435 17,994 10,423 29,081 20,684 14,138 7,140 126.58%
PBT 3,122 2,628 1,826 5,764 4,027 2,858 1,622 54.55%
Tax -910 -694 -502 253 448 152 -465 56.26%
NP 2,212 1,934 1,324 6,017 4,475 3,010 1,157 53.85%
-
NP to SH 2,212 1,934 1,324 6,017 4,475 3,010 1,157 53.85%
-
Tax Rate 29.15% 26.41% 27.49% -4.39% -11.12% -5.32% 28.67% -
Total Cost 22,223 16,060 9,099 23,064 16,209 11,128 5,983 139.26%
-
Net Worth 33,781 33,513 0 32,653 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,457 1,117 - 2,231 1,118 1,129 - -
Div Payout % 111.10% 57.76% - 37.09% 25.00% 37.51% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 33,781 33,513 0 32,653 0 0 0 -
NOSH 223,420 223,420 223,225 223,195 223,728 225,806 219,999 1.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.05% 10.75% 12.70% 20.69% 21.64% 21.29% 16.20% -
ROE 6.55% 5.77% 0.00% 18.43% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.94 8.05 4.67 13.03 9.25 6.26 3.25 124.11%
EPS 0.99 0.87 0.59 2.70 2.00 1.35 0.52 53.43%
DPS 1.10 0.50 0.00 1.00 0.50 0.50 0.00 -
NAPS 0.1512 0.15 0.00 0.1463 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 222,368
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.47 4.03 2.33 6.51 4.63 3.16 1.60 126.43%
EPS 0.50 0.43 0.30 1.35 1.00 0.67 0.26 54.45%
DPS 0.55 0.25 0.00 0.50 0.25 0.25 0.00 -
NAPS 0.0756 0.075 0.00 0.0731 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.12 0.14 0.13 0.09 0.12 0.085 -
P/RPS 1.28 1.49 3.00 1.00 0.97 1.92 2.62 -37.88%
P/EPS 14.14 13.86 23.60 4.82 4.50 9.00 16.16 -8.49%
EY 7.07 7.21 4.24 20.74 22.22 11.11 6.19 9.23%
DY 7.86 4.17 0.00 7.69 5.56 4.17 0.00 -
P/NAPS 0.93 0.80 0.00 0.89 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 24/05/12 27/02/12 18/11/11 19/08/11 25/05/11 -
Price 0.14 0.16 0.12 0.12 0.11 0.10 0.10 -
P/RPS 1.28 1.99 2.57 0.92 1.19 1.60 3.08 -44.22%
P/EPS 14.14 18.48 20.23 4.45 5.50 7.50 19.01 -17.86%
EY 7.07 5.41 4.94 22.47 18.18 13.33 5.26 21.72%
DY 7.86 3.13 0.00 8.33 4.55 5.00 0.00 -
P/NAPS 0.93 1.07 0.00 0.82 0.00 0.00 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