Highlights

[OPENSYS] QoQ Quarter Result on 2017-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -34.36%    YoY -     -64.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 17,228 35,018 15,234 16,237 29,524 30,971 30,778 -32.10%
  QoQ % -50.80% 129.87% -6.18% -45.00% -4.67% 0.63% -
  Horiz. % 55.98% 113.78% 49.50% 52.76% 95.93% 100.63% 100.00%
PBT 2,671 5,462 2,123 927 1,363 1,728 2,338 9.29%
  QoQ % -51.10% 157.28% 129.02% -31.99% -21.12% -26.09% -
  Horiz. % 114.24% 233.62% 90.80% 39.65% 58.30% 73.91% 100.00%
Tax -776 -1,988 -614 -268 -359 -255 -657 11.75%
  QoQ % 60.97% -223.78% -129.10% 25.35% -40.78% 61.19% -
  Horiz. % 118.11% 302.59% 93.46% 40.79% 54.64% 38.81% 100.00%
NP 1,895 3,474 1,509 659 1,004 1,473 1,681 8.32%
  QoQ % -45.45% 130.22% 128.98% -34.36% -31.84% -12.37% -
  Horiz. % 112.73% 206.66% 89.77% 39.20% 59.73% 87.63% 100.00%
NP to SH 1,895 3,474 1,509 659 1,004 1,473 1,681 8.32%
  QoQ % -45.45% 130.22% 128.98% -34.36% -31.84% -12.37% -
  Horiz. % 112.73% 206.66% 89.77% 39.20% 59.73% 87.63% 100.00%
Tax Rate 29.05 % 36.40 % 28.92 % 28.91 % 26.34 % 14.76 % 28.10 % 2.24%
  QoQ % -20.19% 25.86% 0.03% 9.76% 78.46% -47.47% -
  Horiz. % 103.38% 129.54% 102.92% 102.88% 93.74% 52.53% 100.00%
Total Cost 15,333 31,544 13,725 15,578 28,520 29,498 29,097 -34.78%
  QoQ % -51.39% 129.83% -11.89% -45.38% -3.32% 1.38% -
  Horiz. % 52.70% 108.41% 47.17% 53.54% 98.02% 101.38% 100.00%
Net Worth 51,356 51,386 47,901 47,871 0 47,632 46,173 7.36%
  QoQ % -0.06% 7.28% 0.06% 0.00% 0.00% 3.16% -
  Horiz. % 111.23% 111.29% 103.74% 103.68% 0.00% 103.16% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 % 78.60 % - % 98.71 % - % 148.35 % - % 88.61 % -7.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.70% 0.00% 111.40% 0.00% 167.42% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 51,356 51,386 47,901 47,871 0 47,632 46,173 7.36%
  QoQ % -0.06% 7.28% 0.06% 0.00% 0.00% 3.16% -
  Horiz. % 111.23% 111.29% 103.74% 103.68% 0.00% 103.16% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.00 % 9.92 % 9.91 % 4.06 % 3.40 % 4.76 % 5.46 % 59.58%
  QoQ % 10.89% 0.10% 144.09% 19.41% -28.57% -12.82% -
  Horiz. % 201.47% 181.68% 181.50% 74.36% 62.27% 87.18% 100.00%
ROE 3.69 % 6.76 % 3.15 % 1.38 % - % 3.09 % 3.64 % 0.91%
  QoQ % -45.41% 114.60% 128.26% 0.00% 0.00% -15.11% -
  Horiz. % 101.37% 185.71% 86.54% 37.91% 0.00% 84.89% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.78 11.76 5.11 5.45 9.91 10.40 10.33 -32.12%
  QoQ % -50.85% 130.14% -6.24% -45.01% -4.71% 0.68% -
  Horiz. % 55.95% 113.84% 49.47% 52.76% 95.93% 100.68% 100.00%
EPS 0.64 1.17 0.51 0.22 0.34 0.49 0.56 9.32%
  QoQ % -45.30% 129.41% 131.82% -35.29% -30.61% -12.50% -
  Horiz. % 114.29% 208.93% 91.07% 39.29% 60.71% 87.50% 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 0.1724 0.1725 0.1608 0.1607 0.0000 0.1599 0.1550 7.36%
  QoQ % -0.06% 7.28% 0.06% 0.00% 0.00% 3.16% -
  Horiz. % 111.23% 111.29% 103.74% 103.68% 0.00% 103.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.78 11.76 5.11 5.45 9.91 10.40 10.33 -32.12%
  QoQ % -50.85% 130.14% -6.24% -45.01% -4.71% 0.68% -
  Horiz. % 55.95% 113.84% 49.47% 52.76% 95.93% 100.68% 100.00%
EPS 0.64 1.17 0.51 0.22 0.34 0.49 0.56 9.32%
  QoQ % -45.30% 129.41% 131.82% -35.29% -30.61% -12.50% -
  Horiz. % 114.29% 208.93% 91.07% 39.29% 60.71% 87.50% 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 0.1724 0.1725 0.1608 0.1607 0.0000 0.1599 0.1550 7.36%
  QoQ % -0.06% 7.28% 0.06% 0.00% 0.00% 3.16% -
  Horiz. % 111.23% 111.29% 103.74% 103.68% 0.00% 103.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.2800 0.2900 0.3200 0.3500 0.3500 0.3400 0.3500 -
P/RPS 4.84 2.47 6.26 6.42 3.53 3.27 3.39 26.82%
  QoQ % 95.95% -60.54% -2.49% 81.87% 7.95% -3.54% -
  Horiz. % 142.77% 72.86% 184.66% 189.38% 104.13% 96.46% 100.00%
P/EPS 44.02 24.87 63.17 158.21 103.85 68.76 62.02 -20.45%
  QoQ % 77.00% -60.63% -60.07% 52.34% 51.03% 10.87% -
  Horiz. % 70.98% 40.10% 101.85% 255.10% 167.45% 110.87% 100.00%
EY 2.27 4.02 1.58 0.63 0.96 1.45 1.61 25.76%
  QoQ % -43.53% 154.43% 150.79% -34.38% -33.79% -9.94% -
  Horiz. % 140.99% 249.69% 98.14% 39.13% 59.63% 90.06% 100.00%
DY 1.79 0.00 1.56 0.00 1.43 0.00 1.43 16.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.17% 0.00% 109.09% 0.00% 100.00% 0.00% 100.00%
P/NAPS 1.62 1.68 1.99 2.18 0.00 2.13 2.26 -19.92%
  QoQ % -3.57% -15.58% -8.72% 0.00% 0.00% -5.75% -
  Horiz. % 71.68% 74.34% 88.05% 96.46% 0.00% 94.25% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 26/02/18 24/11/17 25/08/17 26/05/17 24/02/17 24/11/16 -
Price 0.3000 0.3000 0.3000 0.3450 0.3550 0.3600 0.3600 -
P/RPS 5.19 2.55 5.87 6.33 3.58 3.46 3.48 30.57%
  QoQ % 103.53% -56.56% -7.27% 76.82% 3.47% -0.57% -
  Horiz. % 149.14% 73.28% 168.68% 181.90% 102.87% 99.43% 100.00%
P/EPS 47.16 25.72 59.22 155.95 105.33 72.80 63.80 -18.26%
  QoQ % 83.36% -56.57% -62.03% 48.06% 44.68% 14.11% -
  Horiz. % 73.92% 40.31% 92.82% 244.44% 165.09% 114.11% 100.00%
EY 2.12 3.89 1.69 0.64 0.95 1.37 1.57 22.19%
  QoQ % -45.50% 130.18% 164.06% -32.63% -30.66% -12.74% -
  Horiz. % 135.03% 247.77% 107.64% 40.76% 60.51% 87.26% 100.00%
DY 1.67 0.00 1.67 0.00 1.41 0.00 1.39 13.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.14% 0.00% 120.14% 0.00% 101.44% 0.00% 100.00%
P/NAPS 1.74 1.74 1.87 2.15 0.00 2.25 2.32 -17.47%
  QoQ % 0.00% -6.95% -13.02% 0.00% 0.00% -3.02% -
  Horiz. % 75.00% 75.00% 80.60% 92.67% 0.00% 96.98% 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.
 


 

174  172  534  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 ARMADA 0.240.00 
 HOMERIZ-WB 0.29-0.015 
 GPACKET 0.43+0.025 
 IMPIANA 0.0250.00 
 HSI-H6R 0.385+0.02 
 HSI-C5J 0.15-0.03 
Partners & Brokers