Highlights

[OPENSYS] QoQ Quarter Result on 2018-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     15.88%    YoY -     233.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 14,740 45,899 17,139 15,094 17,228 35,018 15,234 -2.18%
  QoQ % -67.89% 167.80% 13.55% -12.39% -50.80% 129.87% -
  Horiz. % 96.76% 301.29% 112.50% 99.08% 113.09% 229.87% 100.00%
PBT 2,186 5,413 3,171 3,027 2,671 5,462 2,123 1.97%
  QoQ % -59.62% 70.70% 4.76% 13.33% -51.10% 157.28% -
  Horiz. % 102.97% 254.97% 149.36% 142.58% 125.81% 257.28% 100.00%
Tax -642 -1,470 -1,038 -832 -776 -1,988 -614 3.02%
  QoQ % 56.33% -41.62% -24.76% -7.22% 60.97% -223.78% -
  Horiz. % 104.56% 239.41% 169.06% 135.50% 126.38% 323.78% 100.00%
NP 1,544 3,943 2,133 2,195 1,895 3,474 1,509 1.54%
  QoQ % -60.84% 84.86% -2.82% 15.83% -45.45% 130.22% -
  Horiz. % 102.32% 261.30% 141.35% 145.46% 125.58% 230.22% 100.00%
NP to SH 1,529 3,931 2,118 2,196 1,895 3,474 1,509 0.88%
  QoQ % -61.10% 85.60% -3.55% 15.88% -45.45% 130.22% -
  Horiz. % 101.33% 260.50% 140.36% 145.53% 125.58% 230.22% 100.00%
Tax Rate 29.37 % 27.16 % 32.73 % 27.49 % 29.05 % 36.40 % 28.92 % 1.04%
  QoQ % 8.14% -17.02% 19.06% -5.37% -20.19% 25.86% -
  Horiz. % 101.56% 93.91% 113.17% 95.06% 100.45% 125.86% 100.00%
Total Cost 13,196 41,956 15,006 12,899 15,333 31,544 13,725 -2.59%
  QoQ % -68.55% 179.59% 16.33% -15.87% -51.39% 129.83% -
  Horiz. % 96.15% 305.69% 109.33% 93.98% 111.72% 229.83% 100.00%
Net Worth 56,599 56,599 5,421,634 5,356,098 51,356 51,386 47,901 11.78%
  QoQ % 0.00% -98.96% 1.22% 10,329.23% -0.06% 7.28% -
  Horiz. % 118.16% 118.16% 11,318.41% 11,181.59% 107.21% 107.28% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 1,489 744 1,489 - 1,489 - 1,489 -
  QoQ % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 97.41 % 18.95 % 70.32 % - % 78.60 % - % 98.71 % -0.88%
  QoQ % 414.04% -73.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.68% 19.20% 71.24% 0.00% 79.63% 0.00% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 56,599 56,599 5,421,634 5,356,098 51,356 51,386 47,901 11.78%
  QoQ % 0.00% -98.96% 1.22% 10,329.23% -0.06% 7.28% -
  Horiz. % 118.16% 118.16% 11,318.41% 11,181.59% 107.21% 107.28% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.47 % 8.59 % 12.45 % 14.54 % 11.00 % 9.92 % 9.91 % 3.74%
  QoQ % 21.89% -31.00% -14.37% 32.18% 10.89% 0.10% -
  Horiz. % 105.65% 86.68% 125.63% 146.72% 111.00% 100.10% 100.00%
ROE 2.70 % 6.95 % 0.04 % 0.04 % 3.69 % 6.76 % 3.15 % -9.77%
  QoQ % -61.15% 17,275.00% 0.00% -98.92% -45.41% 114.60% -
  Horiz. % 85.71% 220.63% 1.27% 1.27% 117.14% 214.60% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.95 15.41 5.75 5.07 5.78 11.76 5.11 -2.10%
  QoQ % -67.88% 168.00% 13.41% -12.28% -50.85% 130.14% -
  Horiz. % 96.87% 301.57% 112.52% 99.22% 113.11% 230.14% 100.00%
EPS 0.51 1.32 0.72 0.74 0.64 1.17 0.51 -
  QoQ % -61.36% 83.33% -2.70% 15.63% -45.30% 129.41% -
  Horiz. % 100.00% 258.82% 141.18% 145.10% 125.49% 229.41% 100.00%
DPS 0.50 0.25 0.50 0.00 0.50 0.00 0.50 -
  QoQ % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1900 0.1900 18.2000 17.9800 0.1724 0.1725 0.1608 11.78%
  QoQ % 0.00% -98.96% 1.22% 10,329.23% -0.06% 7.28% -
  Horiz. % 118.16% 118.16% 11,318.41% 11,181.59% 107.21% 107.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.95 15.41 5.75 5.07 5.78 11.76 5.11 -2.10%
  QoQ % -67.88% 168.00% 13.41% -12.28% -50.85% 130.14% -
  Horiz. % 96.87% 301.57% 112.52% 99.22% 113.11% 230.14% 100.00%
EPS 0.51 1.32 0.72 0.74 0.64 1.17 0.51 -
  QoQ % -61.36% 83.33% -2.70% 15.63% -45.30% 129.41% -
  Horiz. % 100.00% 258.82% 141.18% 145.10% 125.49% 229.41% 100.00%
DPS 0.50 0.25 0.50 0.00 0.50 0.00 0.50 -
  QoQ % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 50.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.1900 0.1900 18.2000 17.9800 0.1724 0.1725 0.1608 11.78%
  QoQ % 0.00% -98.96% 1.22% 10,329.23% -0.06% 7.28% -
  Horiz. % 118.16% 118.16% 11,318.41% 11,181.59% 107.21% 107.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.3350 0.2850 0.3250 0.2850 0.2800 0.2900 0.3200 -
P/RPS 6.77 1.85 5.65 5.62 4.84 2.47 6.26 5.37%
  QoQ % 265.95% -67.26% 0.53% 16.12% 95.95% -60.54% -
  Horiz. % 108.15% 29.55% 90.26% 89.78% 77.32% 39.46% 100.00%
P/EPS 65.27 21.60 45.71 38.66 44.02 24.87 63.17 2.21%
  QoQ % 202.18% -52.75% 18.24% -12.18% 77.00% -60.63% -
  Horiz. % 103.32% 34.19% 72.36% 61.20% 69.68% 39.37% 100.00%
EY 1.53 4.63 2.19 2.59 2.27 4.02 1.58 -2.12%
  QoQ % -66.95% 111.42% -15.44% 14.10% -43.53% 154.43% -
  Horiz. % 96.84% 293.04% 138.61% 163.92% 143.67% 254.43% 100.00%
DY 1.49 0.88 1.54 0.00 1.79 0.00 1.56 -3.02%
  QoQ % 69.32% -42.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.51% 56.41% 98.72% 0.00% 114.74% 0.00% 100.00%
P/NAPS 1.76 1.50 0.02 0.02 1.62 1.68 1.99 -7.87%
  QoQ % 17.33% 7,400.00% 0.00% -98.77% -3.57% -15.58% -
  Horiz. % 88.44% 75.38% 1.01% 1.01% 81.41% 84.42% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 25/02/19 26/11/18 24/08/18 16/05/18 26/02/18 24/11/17 -
Price 0.3200 0.3450 0.3300 0.3000 0.3000 0.3000 0.3000 -
P/RPS 6.47 2.24 5.74 5.92 5.19 2.55 5.87 6.71%
  QoQ % 188.84% -60.98% -3.04% 14.07% 103.53% -56.56% -
  Horiz. % 110.22% 38.16% 97.79% 100.85% 88.42% 43.44% 100.00%
P/EPS 62.34 26.14 46.41 40.70 47.16 25.72 59.22 3.49%
  QoQ % 138.49% -43.68% 14.03% -13.70% 83.36% -56.57% -
  Horiz. % 105.27% 44.14% 78.37% 68.73% 79.64% 43.43% 100.00%
EY 1.60 3.82 2.15 2.46 2.12 3.89 1.69 -3.59%
  QoQ % -58.12% 77.67% -12.60% 16.04% -45.50% 130.18% -
  Horiz. % 94.67% 226.04% 127.22% 145.56% 125.44% 230.18% 100.00%
DY 1.56 0.72 1.52 0.00 1.67 0.00 1.67 -4.44%
  QoQ % 116.67% -52.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.41% 43.11% 91.02% 0.00% 100.00% 0.00% 100.00%
P/NAPS 1.68 1.82 0.02 0.02 1.74 1.74 1.87 -6.90%
  QoQ % -7.69% 9,000.00% 0.00% -98.85% 0.00% -6.95% -
  Horiz. % 89.84% 97.33% 1.07% 1.07% 93.05% 93.05% 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