[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -44.36%
YoY- 67.47%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 72,506 55,377 38,908 27,426 45,301 32,165 19,859 136.54%
PBT 10,645 8,473 5,991 4,268 7,530 6,026 4,110 88.27%
Tax -3,272 -2,426 -1,664 -1,153 -1,932 -1,552 -1,049 113.03%
NP 7,373 6,047 4,327 3,115 5,598 4,474 3,061 79.40%
-
NP to SH 7,373 6,047 4,327 3,115 5,598 4,474 3,061 79.40%
-
Tax Rate 30.74% 28.63% 27.77% 27.01% 25.66% 25.76% 25.52% -
Total Cost 65,133 49,330 34,581 24,311 39,703 27,691 16,798 146.20%
-
Net Worth 44,624 43,402 42,807 40,796 39,590 38,472 38,182 10.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,978 2,978 1,117 1,117 2,234 2,234 1,117 91.92%
Div Payout % 40.40% 49.26% 25.82% 35.86% 39.91% 49.94% 36.49% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 44,624 43,402 42,807 40,796 39,590 38,472 38,182 10.92%
NOSH 297,892 297,892 223,420 223,420 223,420 223,420 223,420 21.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.17% 10.92% 11.12% 11.36% 12.36% 13.91% 15.41% -
ROE 16.52% 13.93% 10.11% 7.64% 14.14% 11.63% 8.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.34 18.59 17.41 12.28 20.28 14.40 8.89 95.35%
EPS 2.48 2.03 1.94 1.39 2.51 2.00 1.37 48.37%
DPS 1.00 1.00 0.50 0.50 1.00 1.00 0.50 58.53%
NAPS 0.1498 0.1457 0.1916 0.1826 0.1772 0.1722 0.1709 -8.38%
Adjusted Per Share Value based on latest NOSH - 223,420
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.23 12.39 8.71 6.14 10.14 7.20 4.44 136.73%
EPS 1.65 1.35 0.97 0.70 1.25 1.00 0.69 78.53%
DPS 0.67 0.67 0.25 0.25 0.50 0.50 0.25 92.59%
NAPS 0.0999 0.0971 0.0958 0.0913 0.0886 0.0861 0.0855 10.90%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.295 0.36 0.36 0.36 0.31 0.39 0.425 -
P/RPS 1.21 1.94 2.07 2.93 1.53 2.71 4.78 -59.88%
P/EPS 11.92 17.73 18.59 25.82 12.37 19.48 31.02 -47.05%
EY 8.39 5.64 5.38 3.87 8.08 5.13 3.22 89.02%
DY 3.39 2.78 1.39 1.39 3.23 2.56 1.18 101.70%
P/NAPS 1.97 2.47 1.88 1.97 1.75 2.26 2.49 -14.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 -
Price 0.285 0.315 0.34 0.335 0.355 0.37 0.43 -
P/RPS 1.17 1.69 1.95 2.73 1.75 2.57 4.84 -61.09%
P/EPS 11.51 15.52 17.56 24.03 14.17 18.48 31.39 -48.67%
EY 8.68 6.44 5.70 4.16 7.06 5.41 3.19 94.54%
DY 3.51 3.17 1.47 1.49 2.82 2.70 1.16 108.78%
P/NAPS 1.90 2.16 1.77 1.83 2.00 2.15 2.52 -17.11%

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