Highlights

[OPENSYS] QoQ Cumulative Quarter Result on 2016-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     32.51%    YoY -     -18.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 61,086 45,852 29,524 94,706 63,736 32,957 11,134 210.75%
  QoQ % 33.22% 55.30% -68.83% 48.59% 93.39% 196.00% -
  Horiz. % 548.64% 411.82% 265.17% 850.60% 572.44% 296.00% 100.00%
PBT 4,504 2,381 1,363 7,888 6,160 3,822 1,339 124.33%
  QoQ % 89.16% 74.69% -82.72% 28.05% 61.17% 185.44% -
  Horiz. % 336.37% 177.82% 101.79% 589.10% 460.04% 285.44% 100.00%
Tax -1,263 -649 -359 -1,884 -1,629 -972 -347 136.43%
  QoQ % -94.61% -80.78% 80.94% -15.65% -67.59% -180.12% -
  Horiz. % 363.98% 187.03% 103.46% 542.94% 469.45% 280.12% 100.00%
NP 3,241 1,732 1,004 6,004 4,531 2,850 992 120.02%
  QoQ % 87.12% 72.51% -83.28% 32.51% 58.98% 187.30% -
  Horiz. % 326.71% 174.60% 101.21% 605.24% 456.75% 287.30% 100.00%
NP to SH 3,241 1,732 1,004 6,004 4,531 2,850 992 120.02%
  QoQ % 87.12% 72.51% -83.28% 32.51% 58.98% 187.30% -
  Horiz. % 326.71% 174.60% 101.21% 605.24% 456.75% 287.30% 100.00%
Tax Rate 28.04 % 27.26 % 26.34 % 23.88 % 26.44 % 25.43 % 25.91 % 5.40%
  QoQ % 2.86% 3.49% 10.30% -9.68% 3.97% -1.85% -
  Horiz. % 108.22% 105.21% 101.66% 92.17% 102.05% 98.15% 100.00%
Total Cost 57,845 44,120 28,520 88,702 59,205 30,107 10,142 218.89%
  QoQ % 31.11% 54.70% -67.85% 49.82% 96.65% 196.85% -
  Horiz. % 570.35% 435.02% 281.21% 874.60% 583.76% 296.85% 100.00%
Net Worth 47,901 47,871 0 47,632 46,173 45,964 44,117 5.63%
  QoQ % 0.06% 0.00% 0.00% 3.16% 0.45% 4.19% -
  Horiz. % 108.58% 108.51% 0.00% 107.97% 104.66% 104.19% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,978 1,489 1,489 2,978 2,978 1,489 1,489 58.67%
  QoQ % 100.00% 0.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 200.00% 200.00% 100.00% 100.00%
Div Payout % 91.91 % 86.00 % 148.35 % 49.62 % 65.75 % 52.26 % 150.15 % -27.89%
  QoQ % 6.87% -42.03% 198.97% -24.53% 25.81% -65.19% -
  Horiz. % 61.21% 57.28% 98.80% 33.05% 43.79% 34.81% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 47,901 47,871 0 47,632 46,173 45,964 44,117 5.63%
  QoQ % 0.06% 0.00% 0.00% 3.16% 0.45% 4.19% -
  Horiz. % 108.58% 108.51% 0.00% 107.97% 104.66% 104.19% 100.00%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.31 % 3.78 % 3.40 % 6.34 % 7.11 % 8.65 % 8.91 % -29.16%
  QoQ % 40.48% 11.18% -46.37% -10.83% -17.80% -2.92% -
  Horiz. % 59.60% 42.42% 38.16% 71.16% 79.80% 97.08% 100.00%
ROE 6.77 % 3.62 % - % 12.60 % 9.81 % 6.20 % 2.25 % 108.28%
  QoQ % 87.02% 0.00% 0.00% 28.44% 58.23% 175.56% -
  Horiz. % 300.89% 160.89% 0.00% 560.00% 436.00% 275.56% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.51 15.39 9.91 31.79 21.40 11.06 3.74 210.66%
  QoQ % 33.27% 55.30% -68.83% 48.55% 93.49% 195.72% -
  Horiz. % 548.40% 411.50% 264.97% 850.00% 572.19% 295.72% 100.00%
EPS 1.09 0.58 0.34 2.02 1.52 0.96 0.33 121.63%
  QoQ % 87.93% 70.59% -83.17% 32.89% 58.33% 190.91% -
  Horiz. % 330.30% 175.76% 103.03% 612.12% 460.61% 290.91% 100.00%
DPS 1.00 0.50 0.50 1.00 1.00 0.50 0.50 58.67%
  QoQ % 100.00% 0.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 200.00% 200.00% 100.00% 100.00%
NAPS 0.1608 0.1607 0.0000 0.1599 0.1550 0.1543 0.1481 5.63%
  QoQ % 0.06% 0.00% 0.00% 3.16% 0.45% 4.19% -
  Horiz. % 108.58% 108.51% 0.00% 107.97% 104.66% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 20.51 15.39 9.91 31.79 21.40 11.06 3.74 210.66%
  QoQ % 33.27% 55.30% -68.83% 48.55% 93.49% 195.72% -
  Horiz. % 548.40% 411.50% 264.97% 850.00% 572.19% 295.72% 100.00%
EPS 1.09 0.58 0.34 2.02 1.52 0.96 0.33 121.63%
  QoQ % 87.93% 70.59% -83.17% 32.89% 58.33% 190.91% -
  Horiz. % 330.30% 175.76% 103.03% 612.12% 460.61% 290.91% 100.00%
DPS 1.00 0.50 0.50 1.00 1.00 0.50 0.50 58.67%
  QoQ % 100.00% 0.00% -50.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 100.00% 100.00% 200.00% 200.00% 100.00% 100.00%
NAPS 0.1608 0.1607 0.0000 0.1599 0.1550 0.1543 0.1481 5.63%
  QoQ % 0.06% 0.00% 0.00% 3.16% 0.45% 4.19% -
  Horiz. % 108.58% 108.51% 0.00% 107.97% 104.66% 104.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3200 0.3500 0.3500 0.3400 0.3500 0.2900 0.2850 -
P/RPS 1.56 2.27 3.53 1.07 1.64 2.62 7.63 -65.26%
  QoQ % -31.28% -35.69% 229.91% -34.76% -37.40% -65.66% -
  Horiz. % 20.45% 29.75% 46.26% 14.02% 21.49% 34.34% 100.00%
P/EPS 29.41 60.20 103.85 16.87 23.01 30.31 85.58 -50.91%
  QoQ % -51.15% -42.03% 515.59% -26.68% -24.08% -64.58% -
  Horiz. % 34.37% 70.34% 121.35% 19.71% 26.89% 35.42% 100.00%
EY 3.40 1.66 0.96 5.93 4.35 3.30 1.17 103.51%
  QoQ % 104.82% 72.92% -83.81% 36.32% 31.82% 182.05% -
  Horiz. % 290.60% 141.88% 82.05% 506.84% 371.79% 282.05% 100.00%
DY 3.13 1.43 1.43 2.94 2.86 1.72 1.75 47.29%
  QoQ % 118.88% 0.00% -51.36% 2.80% 66.28% -1.71% -
  Horiz. % 178.86% 81.71% 81.71% 168.00% 163.43% 98.29% 100.00%
P/NAPS 1.99 2.18 0.00 2.13 2.26 1.88 1.92 2.41%
  QoQ % -8.72% 0.00% 0.00% -5.75% 20.21% -2.08% -
  Horiz. % 103.65% 113.54% 0.00% 110.94% 117.71% 97.92% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 24/02/17 24/11/16 25/08/16 27/05/16 -
Price 0.3000 0.3450 0.3550 0.3600 0.3600 0.3350 0.3050 -
P/RPS 1.46 2.24 3.58 1.13 1.68 3.03 8.16 -68.21%
  QoQ % -34.82% -37.43% 216.81% -32.74% -44.55% -62.87% -
  Horiz. % 17.89% 27.45% 43.87% 13.85% 20.59% 37.13% 100.00%
P/EPS 27.57 59.34 105.33 17.86 23.67 35.02 91.59 -55.05%
  QoQ % -53.54% -43.66% 489.75% -24.55% -32.41% -61.76% -
  Horiz. % 30.10% 64.79% 115.00% 19.50% 25.84% 38.24% 100.00%
EY 3.63 1.69 0.95 5.60 4.23 2.86 1.09 122.84%
  QoQ % 114.79% 77.89% -83.04% 32.39% 47.90% 162.39% -
  Horiz. % 333.03% 155.05% 87.16% 513.76% 388.07% 262.39% 100.00%
DY 3.33 1.45 1.41 2.78 2.78 1.49 1.64 60.28%
  QoQ % 129.66% 2.84% -49.28% 0.00% 86.58% -9.15% -
  Horiz. % 203.05% 88.41% 85.98% 169.51% 169.51% 90.85% 100.00%
P/NAPS 1.87 2.15 0.00 2.25 2.32 2.17 2.06 -6.24%
  QoQ % -13.02% 0.00% 0.00% -3.02% 6.91% 5.34% -
  Horiz. % 90.78% 104.37% 0.00% 109.22% 112.62% 105.34% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers