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.
 


 

212  429  563  942 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235+0.075 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH 0.215+0.025 
 REACH-WA 0.065+0.01 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers