[OPENSYS] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -9.63%
YoY- 68.54%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 64,349 36,320 31,763 32,937 28,042 29,152 36,026 10.14%
PBT 9,412 7,209 5,651 5,534 4,426 2,462 4,187 14.44%
Tax -2,547 -1,855 -1,629 -653 -1,530 -808 -5 182.46%
NP 6,865 5,354 4,022 4,881 2,896 1,654 4,182 8.60%
-
NP to SH 6,865 5,354 4,022 4,881 2,896 1,654 4,182 8.60%
-
Tax Rate 27.06% 25.73% 28.83% 11.80% 34.57% 32.82% 0.12% -
Total Cost 57,484 30,966 27,741 28,056 25,146 27,498 31,844 10.34%
-
Net Worth 42,807 38,182 35,054 33,513 0 38,547 38,220 1.90%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,234 2,234 2,457 2,228 - - - -
Div Payout % 32.54% 41.73% 61.10% 45.67% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 42,807 38,182 35,054 33,513 0 38,547 38,220 1.90%
NOSH 223,420 223,420 223,420 223,420 215,555 223,333 224,561 -0.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.67% 14.74% 12.66% 14.82% 10.33% 5.67% 11.61% -
ROE 16.04% 14.02% 11.47% 14.56% 0.00% 4.29% 10.94% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.80 16.26 14.22 14.74 13.01 13.05 16.04 10.24%
EPS 3.07 2.40 1.80 2.18 1.34 0.74 1.86 8.70%
DPS 1.00 1.00 1.10 1.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1709 0.1569 0.15 0.00 0.1726 0.1702 1.99%
Adjusted Per Share Value based on latest NOSH - 223,420
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.40 8.13 7.11 7.37 6.28 6.52 8.06 10.15%
EPS 1.54 1.20 0.90 1.09 0.65 0.37 0.94 8.57%
DPS 0.50 0.50 0.55 0.50 0.00 0.00 0.00 -
NAPS 0.0958 0.0855 0.0785 0.075 0.00 0.0863 0.0855 1.91%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.36 0.425 0.13 0.12 0.12 0.10 0.09 -
P/RPS 1.25 2.61 0.91 0.81 0.92 0.77 0.56 14.31%
P/EPS 11.72 17.74 7.22 5.49 8.93 13.50 4.83 15.91%
EY 8.54 5.64 13.85 18.21 11.20 7.41 20.69 -13.70%
DY 2.78 2.35 8.46 8.31 0.00 0.00 0.00 -
P/NAPS 1.88 2.49 0.83 0.80 0.00 0.58 0.53 23.48%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 22/08/14 23/08/13 29/08/12 19/08/11 20/08/10 25/08/09 -
Price 0.34 0.43 0.14 0.16 0.10 0.10 0.09 -
P/RPS 1.18 2.65 0.98 1.09 0.77 0.77 0.56 13.22%
P/EPS 11.07 17.94 7.78 7.32 7.44 13.50 4.83 14.81%
EY 9.04 5.57 12.86 13.65 13.44 7.41 20.69 -12.88%
DY 2.94 2.33 7.86 6.24 0.00 0.00 0.00 -
P/NAPS 1.77 2.52 0.89 1.07 0.00 0.58 0.53 22.24%

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