[OPENSYS] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.89%
YoY- 369.08%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 42,886 33,346 32,580 27,578 26,130 31,230 33,628 4.13%
PBT 8,034 6,430 4,162 5,369 3,072 4,192 2,645 20.33%
Tax -2,069 -1,680 -1,213 597 -1,800 0 -48 87.19%
NP 5,965 4,750 2,949 5,966 1,272 4,192 2,597 14.85%
-
NP to SH 5,965 4,750 2,949 5,966 1,272 4,192 2,597 14.85%
-
Tax Rate 25.75% 26.13% 29.14% -11.12% 58.59% 0.00% 1.81% -
Total Cost 36,921 28,596 29,630 21,612 24,858 27,038 31,030 2.93%
-
Net Worth 38,472 35,143 33,781 0 38,648 38,909 34,840 1.66%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,978 2,978 3,276 1,491 - - - -
Div Payout % 49.94% 62.71% 111.10% 25.00% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 38,472 35,143 33,781 0 38,648 38,909 34,840 1.66%
NOSH 223,420 223,420 223,420 223,728 221,860 222,978 223,908 -0.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.91% 14.25% 9.05% 21.64% 4.87% 13.42% 7.72% -
ROE 15.51% 13.52% 8.73% 0.00% 3.29% 10.77% 7.46% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.20 14.93 14.58 12.33 11.78 14.01 15.02 4.17%
EPS 2.67 2.13 1.32 2.67 0.57 1.88 1.16 14.89%
DPS 1.33 1.33 1.47 0.67 0.00 0.00 0.00 -
NAPS 0.1722 0.1573 0.1512 0.00 0.1742 0.1745 0.1556 1.70%
Adjusted Per Share Value based on latest NOSH - 229,629
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.60 7.46 7.29 6.17 5.85 6.99 7.53 4.12%
EPS 1.34 1.06 0.66 1.34 0.28 0.94 0.58 14.97%
DPS 0.67 0.67 0.73 0.33 0.00 0.00 0.00 -
NAPS 0.0861 0.0787 0.0756 0.00 0.0865 0.0871 0.078 1.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.39 0.14 0.14 0.09 0.09 0.09 0.10 -
P/RPS 2.03 0.94 0.96 0.73 0.76 0.64 0.67 20.28%
P/EPS 14.61 6.58 10.61 3.37 15.70 4.79 8.62 9.18%
EY 6.85 15.19 9.43 29.63 6.37 20.89 11.60 -8.40%
DY 3.42 9.52 10.48 7.41 0.00 0.00 0.00 -
P/NAPS 2.26 0.89 0.93 0.00 0.52 0.52 0.64 23.38%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 22/11/13 28/11/12 18/11/11 19/11/10 20/11/09 21/11/08 -
Price 0.37 0.17 0.14 0.11 0.09 0.12 0.06 -
P/RPS 1.93 1.14 0.96 0.89 0.76 0.86 0.40 29.97%
P/EPS 13.86 7.99 10.61 4.12 15.70 6.38 5.17 17.85%
EY 7.22 12.51 9.43 24.24 6.37 15.67 19.33 -15.13%
DY 3.60 7.84 10.48 6.06 0.00 0.00 0.00 -
P/NAPS 2.15 1.08 0.93 0.00 0.52 0.69 0.39 32.89%

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