[OPENSYS] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 30.08%
YoY- 421.66%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 39,718 33,552 35,988 28,276 25,770 30,760 27,814 6.11%
PBT 8,220 6,422 5,256 5,716 2,954 4,372 2,106 25.46%
Tax -2,098 -1,690 -1,388 304 -1,800 0 -64 78.85%
NP 6,122 4,732 3,868 6,020 1,154 4,372 2,042 20.07%
-
NP to SH 6,122 4,732 3,868 6,020 1,154 4,372 2,042 20.07%
-
Tax Rate 25.52% 26.32% 26.41% -5.32% 60.93% 0.00% 3.04% -
Total Cost 33,596 28,820 32,120 22,256 24,616 26,388 25,772 4.51%
-
Net Worth 38,182 35,054 33,513 0 38,303 37,965 34,373 1.76%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,234 2,234 2,234 2,258 - - - -
Div Payout % 36.49% 47.21% 57.76% 37.51% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 38,182 35,054 33,513 0 38,303 37,965 34,373 1.76%
NOSH 223,420 223,420 223,420 225,806 221,923 223,061 226,888 -0.25%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.41% 14.10% 10.75% 21.29% 4.48% 14.21% 7.34% -
ROE 16.03% 13.50% 11.54% 0.00% 3.01% 11.52% 5.94% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.78 15.02 16.11 12.52 11.61 13.79 12.26 6.38%
EPS 2.74 2.12 1.74 2.70 0.52 1.96 0.90 20.37%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.1709 0.1569 0.15 0.00 0.1726 0.1702 0.1515 2.02%
Adjusted Per Share Value based on latest NOSH - 215,555
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.89 7.51 8.05 6.33 5.77 6.88 6.22 6.13%
EPS 1.37 1.06 0.87 1.35 0.26 0.98 0.46 19.93%
DPS 0.50 0.50 0.50 0.51 0.00 0.00 0.00 -
NAPS 0.0855 0.0785 0.075 0.00 0.0857 0.085 0.0769 1.78%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.425 0.13 0.12 0.12 0.10 0.09 0.08 -
P/RPS 2.39 0.87 0.74 0.96 0.86 0.65 0.65 24.22%
P/EPS 15.51 6.14 6.93 4.50 19.23 4.59 8.89 9.71%
EY 6.45 16.29 14.43 22.22 5.20 21.78 11.25 -8.85%
DY 2.35 7.69 8.33 8.33 0.00 0.00 0.00 -
P/NAPS 2.49 0.83 0.80 0.00 0.58 0.53 0.53 29.40%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 29/08/12 19/08/11 20/08/10 25/08/09 22/08/08 -
Price 0.43 0.14 0.16 0.10 0.10 0.09 0.09 -
P/RPS 2.42 0.93 0.99 0.80 0.86 0.65 0.73 22.09%
P/EPS 15.69 6.61 9.24 3.75 19.23 4.59 10.00 7.79%
EY 6.37 15.13 10.82 26.66 5.20 21.78 10.00 -7.23%
DY 2.33 7.14 6.25 10.00 0.00 0.00 0.00 -
P/NAPS 2.52 0.89 1.07 0.00 0.58 0.53 0.59 27.36%

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