[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -60.09%
YoY- 82.17%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 45,301 32,165 19,859 9,301 33,237 25,010 16,776 93.56%
PBT 7,530 6,026 4,110 2,496 6,311 4,823 3,211 76.23%
Tax -1,932 -1,552 -1,049 -636 -1,651 -1,260 -845 73.29%
NP 5,598 4,474 3,061 1,860 4,660 3,563 2,366 77.28%
-
NP to SH 5,598 4,474 3,061 1,860 4,660 3,563 2,366 77.28%
-
Tax Rate 25.66% 25.76% 25.52% 25.48% 26.16% 26.12% 26.32% -
Total Cost 39,703 27,691 16,798 7,441 28,577 21,447 14,410 96.17%
-
Net Worth 39,590 38,472 38,182 36,976 36,238 35,143 35,054 8.42%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,234 2,234 1,117 1,117 2,234 2,234 1,117 58.53%
Div Payout % 39.91% 49.94% 36.49% 60.06% 47.94% 62.71% 47.21% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 39,590 38,472 38,182 36,976 36,238 35,143 35,054 8.42%
NOSH 223,420 223,420 223,420 223,420 223,420 223,420 223,420 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.36% 13.91% 15.41% 20.00% 14.02% 14.25% 14.10% -
ROE 14.14% 11.63% 8.02% 5.03% 12.86% 10.14% 6.75% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.28 14.40 8.89 4.16 14.88 11.19 7.51 93.56%
EPS 2.51 2.00 1.37 0.83 2.08 1.60 1.06 77.37%
DPS 1.00 1.00 0.50 0.50 1.00 1.00 0.50 58.53%
NAPS 0.1772 0.1722 0.1709 0.1655 0.1622 0.1573 0.1569 8.42%
Adjusted Per Share Value based on latest NOSH - 223,420
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.14 7.20 4.44 2.08 7.44 5.60 3.75 93.73%
EPS 1.25 1.00 0.69 0.42 1.04 0.80 0.53 76.90%
DPS 0.50 0.50 0.25 0.25 0.50 0.50 0.25 58.53%
NAPS 0.0886 0.0861 0.0855 0.0828 0.0811 0.0787 0.0785 8.37%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.31 0.39 0.425 0.235 0.17 0.14 0.13 -
P/RPS 1.53 2.71 4.78 5.64 1.14 1.25 1.73 -7.84%
P/EPS 12.37 19.48 31.02 28.23 8.15 8.78 12.28 0.48%
EY 8.08 5.13 3.22 3.54 12.27 11.39 8.15 -0.57%
DY 3.23 2.56 1.18 2.13 5.88 7.14 3.85 -11.01%
P/NAPS 1.75 2.26 2.49 1.42 1.05 0.89 0.83 64.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 22/08/14 23/05/14 28/02/14 22/11/13 23/08/13 -
Price 0.355 0.37 0.43 0.255 0.18 0.17 0.14 -
P/RPS 1.75 2.57 4.84 6.13 1.21 1.52 1.86 -3.97%
P/EPS 14.17 18.48 31.39 30.63 8.63 10.66 13.22 4.72%
EY 7.06 5.41 3.19 3.26 11.59 9.38 7.56 -4.44%
DY 2.82 2.70 1.16 1.96 5.56 5.88 3.57 -14.51%
P/NAPS 2.00 2.15 2.52 1.54 1.11 1.08 0.89 71.31%

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