Highlights

[OPENSYS] QoQ Quarter Result on 2016-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     87.30%    YoY -     53.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 29,524 30,971 30,778 21,824 11,134 17,129 16,469 47.52%
  QoQ % -4.67% 0.63% 41.03% 96.01% -35.00% 4.01% -
  Horiz. % 179.27% 188.06% 186.88% 132.52% 67.61% 104.01% 100.00%
PBT 1,363 1,728 2,338 2,483 1,339 2,172 2,482 -32.92%
  QoQ % -21.12% -26.09% -5.84% 85.44% -38.35% -12.49% -
  Horiz. % 54.92% 69.62% 94.20% 100.04% 53.95% 87.51% 100.00%
Tax -359 -255 -657 -625 -347 -459 -762 -39.43%
  QoQ % -40.78% 61.19% -5.12% -80.12% 24.40% 39.76% -
  Horiz. % 47.11% 33.46% 86.22% 82.02% 45.54% 60.24% 100.00%
NP 1,004 1,473 1,681 1,858 992 1,713 1,720 -30.13%
  QoQ % -31.84% -12.37% -9.53% 87.30% -42.09% -0.41% -
  Horiz. % 58.37% 85.64% 97.73% 108.02% 57.67% 99.59% 100.00%
NP to SH 1,004 1,473 1,681 1,858 992 1,713 1,720 -30.13%
  QoQ % -31.84% -12.37% -9.53% 87.30% -42.09% -0.41% -
  Horiz. % 58.37% 85.64% 97.73% 108.02% 57.67% 99.59% 100.00%
Tax Rate 26.34 % 14.76 % 28.10 % 25.17 % 25.91 % 21.13 % 30.70 % -9.70%
  QoQ % 78.46% -47.47% 11.64% -2.86% 22.62% -31.17% -
  Horiz. % 85.80% 48.08% 91.53% 81.99% 84.40% 68.83% 100.00%
Total Cost 28,520 29,498 29,097 19,966 10,142 15,416 14,749 55.15%
  QoQ % -3.32% 1.38% 45.73% 96.86% -34.21% 4.52% -
  Horiz. % 193.37% 200.00% 197.28% 135.37% 68.76% 104.52% 100.00%
Net Worth 0 47,632 46,173 45,964 44,117 45,011 43,402 -
  QoQ % 0.00% 3.16% 0.45% 4.19% -1.99% 3.71% -
  Horiz. % 0.00% 109.75% 106.38% 105.90% 101.65% 103.71% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 1,489 - 1,489 - 1,489 - 1,489 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 148.35 % - % 88.61 % - % 150.15 % - % 86.60 % 43.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.30% 0.00% 102.32% 0.00% 173.38% 0.00% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 47,632 46,173 45,964 44,117 45,011 43,402 -
  QoQ % 0.00% 3.16% 0.45% 4.19% -1.99% 3.71% -
  Horiz. % 0.00% 109.75% 106.38% 105.90% 101.65% 103.71% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.40 % 4.76 % 5.46 % 8.51 % 8.91 % 10.00 % 10.44 % -52.63%
  QoQ % -28.57% -12.82% -35.84% -4.49% -10.90% -4.21% -
  Horiz. % 32.57% 45.59% 52.30% 81.51% 85.34% 95.79% 100.00%
ROE - % 3.09 % 3.64 % 4.04 % 2.25 % 3.81 % 3.96 % -
  QoQ % 0.00% -15.11% -9.90% 79.56% -40.94% -3.79% -
  Horiz. % 0.00% 78.03% 91.92% 102.02% 56.82% 96.21% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.91 10.40 10.33 7.33 3.74 5.75 5.53 47.48%
  QoQ % -4.71% 0.68% 40.93% 95.99% -34.96% 3.98% -
  Horiz. % 179.20% 188.07% 186.80% 132.55% 67.63% 103.98% 100.00%
EPS 0.34 0.49 0.56 0.62 0.33 0.58 0.58 -29.93%
  QoQ % -30.61% -12.50% -9.68% 87.88% -43.10% 0.00% -
  Horiz. % 58.62% 84.48% 96.55% 106.90% 56.90% 100.00% 100.00%
DPS 0.50 0.00 0.50 0.00 0.50 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.0000 0.1599 0.1550 0.1543 0.1481 0.1511 0.1457 -
  QoQ % 0.00% 3.16% 0.45% 4.19% -1.99% 3.71% -
  Horiz. % 0.00% 109.75% 106.38% 105.90% 101.65% 103.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.91 10.40 10.33 7.33 3.74 5.75 5.53 47.48%
  QoQ % -4.71% 0.68% 40.93% 95.99% -34.96% 3.98% -
  Horiz. % 179.20% 188.07% 186.80% 132.55% 67.63% 103.98% 100.00%
EPS 0.34 0.49 0.56 0.62 0.33 0.58 0.58 -29.93%
  QoQ % -30.61% -12.50% -9.68% 87.88% -43.10% 0.00% -
  Horiz. % 58.62% 84.48% 96.55% 106.90% 56.90% 100.00% 100.00%
DPS 0.50 0.00 0.50 0.00 0.50 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.0000 0.1599 0.1550 0.1543 0.1481 0.1511 0.1457 -
  QoQ % 0.00% 3.16% 0.45% 4.19% -1.99% 3.71% -
  Horiz. % 0.00% 109.75% 106.38% 105.90% 101.65% 103.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3500 0.3400 0.3500 0.2900 0.2850 0.2950 0.3600 -
P/RPS 3.53 3.27 3.39 3.96 7.63 5.13 6.51 -33.48%
  QoQ % 7.95% -3.54% -14.39% -48.10% 48.73% -21.20% -
  Horiz. % 54.22% 50.23% 52.07% 60.83% 117.20% 78.80% 100.00%
P/EPS 103.85 68.76 62.02 46.50 85.58 51.30 62.35 40.47%
  QoQ % 51.03% 10.87% 33.38% -45.66% 66.82% -17.72% -
  Horiz. % 166.56% 110.28% 99.47% 74.58% 137.26% 82.28% 100.00%
EY 0.96 1.45 1.61 2.15 1.17 1.95 1.60 -28.84%
  QoQ % -33.79% -9.94% -25.12% 83.76% -40.00% 21.88% -
  Horiz. % 60.00% 90.62% 100.62% 134.38% 73.12% 121.88% 100.00%
DY 1.43 0.00 1.43 0.00 1.75 0.00 1.39 1.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.88% 0.00% 102.88% 0.00% 125.90% 0.00% 100.00%
P/NAPS 0.00 2.13 2.26 1.88 1.92 1.95 2.47 -
  QoQ % 0.00% -5.75% 20.21% -2.08% -1.54% -21.05% -
  Horiz. % 0.00% 86.23% 91.50% 76.11% 77.73% 78.95% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 24/02/17 24/11/16 25/08/16 27/05/16 26/02/16 20/11/15 -
Price 0.3550 0.3600 0.3600 0.3350 0.3050 0.2850 0.3150 -
P/RPS 3.58 3.46 3.48 4.57 8.16 4.96 5.70 -26.64%
  QoQ % 3.47% -0.57% -23.85% -44.00% 64.52% -12.98% -
  Horiz. % 62.81% 60.70% 61.05% 80.18% 143.16% 87.02% 100.00%
P/EPS 105.33 72.80 63.80 53.71 91.59 49.56 54.56 54.98%
  QoQ % 44.68% 14.11% 18.79% -41.36% 84.81% -9.16% -
  Horiz. % 193.05% 133.43% 116.94% 98.44% 167.87% 90.84% 100.00%
EY 0.95 1.37 1.57 1.86 1.09 2.02 1.83 -35.38%
  QoQ % -30.66% -12.74% -15.59% 70.64% -46.04% 10.38% -
  Horiz. % 51.91% 74.86% 85.79% 101.64% 59.56% 110.38% 100.00%
DY 1.41 0.00 1.39 0.00 1.64 0.00 1.59 -7.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.68% 0.00% 87.42% 0.00% 103.14% 0.00% 100.00%
P/NAPS 0.00 2.25 2.32 2.17 2.06 1.89 2.16 -
  QoQ % 0.00% -3.02% 6.91% 5.34% 8.99% -12.50% -
  Horiz. % 0.00% 104.17% 107.41% 100.46% 95.37% 87.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers