Highlights

[OPENSYS] QoQ Quarter Result on 2015-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     41.91%    YoY -     21.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 21,824 11,134 17,129 16,469 11,481 27,426 13,136 40.32%
  QoQ % 96.01% -35.00% 4.01% 43.45% -58.14% 108.79% -
  Horiz. % 166.14% 84.76% 130.40% 125.37% 87.40% 208.79% 100.00%
PBT 2,483 1,339 2,172 2,482 1,723 4,268 1,504 39.73%
  QoQ % 85.44% -38.35% -12.49% 44.05% -59.63% 183.78% -
  Horiz. % 165.09% 89.03% 144.41% 165.03% 114.56% 283.78% 100.00%
Tax -625 -347 -459 -762 -511 -1,153 -380 39.38%
  QoQ % -80.12% 24.40% 39.76% -49.12% 55.68% -203.42% -
  Horiz. % 164.47% 91.32% 120.79% 200.53% 134.47% 303.42% 100.00%
NP 1,858 992 1,713 1,720 1,212 3,115 1,124 39.85%
  QoQ % 87.30% -42.09% -0.41% 41.91% -61.09% 177.14% -
  Horiz. % 165.30% 88.26% 152.40% 153.02% 107.83% 277.14% 100.00%
NP to SH 1,858 992 1,713 1,720 1,212 3,115 1,124 39.85%
  QoQ % 87.30% -42.09% -0.41% 41.91% -61.09% 177.14% -
  Horiz. % 165.30% 88.26% 152.40% 153.02% 107.83% 277.14% 100.00%
Tax Rate 25.17 % 25.91 % 21.13 % 30.70 % 29.66 % 27.01 % 25.27 % -0.26%
  QoQ % -2.86% 22.62% -31.17% 3.51% 9.81% 6.89% -
  Horiz. % 99.60% 102.53% 83.62% 121.49% 117.37% 106.89% 100.00%
Total Cost 19,966 10,142 15,416 14,749 10,269 24,311 12,012 40.36%
  QoQ % 96.86% -34.21% 4.52% 43.63% -57.76% 102.39% -
  Horiz. % 166.22% 84.43% 128.34% 122.79% 85.49% 202.39% 100.00%
Net Worth 45,964 44,117 45,011 43,402 42,807 40,796 39,590 10.48%
  QoQ % 4.19% -1.99% 3.71% 1.39% 4.93% 3.05% -
  Horiz. % 116.10% 111.44% 113.69% 109.63% 108.13% 103.05% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 1,489 - 1,489 - 1,117 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 133.33% 0.00% 100.00% -
Div Payout % - % 150.15 % - % 86.60 % - % 35.86 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 418.71% 0.00% 241.49% 0.00% 100.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 45,964 44,117 45,011 43,402 42,807 40,796 39,590 10.48%
  QoQ % 4.19% -1.99% 3.71% 1.39% 4.93% 3.05% -
  Horiz. % 116.10% 111.44% 113.69% 109.63% 108.13% 103.05% 100.00%
NOSH 297,892 297,892 297,892 297,892 223,420 223,420 223,420 21.16%
  QoQ % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.51 % 8.91 % 10.00 % 10.44 % 10.56 % 11.36 % 8.56 % -0.39%
  QoQ % -4.49% -10.90% -4.21% -1.14% -7.04% 32.71% -
  Horiz. % 99.42% 104.09% 116.82% 121.96% 123.36% 132.71% 100.00%
ROE 4.04 % 2.25 % 3.81 % 3.96 % 2.83 % 7.64 % 2.84 % 26.51%
  QoQ % 79.56% -40.94% -3.79% 39.93% -62.96% 169.01% -
  Horiz. % 142.25% 79.23% 134.15% 139.44% 99.65% 269.01% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.33 3.74 5.75 5.53 5.14 12.28 5.88 15.84%
  QoQ % 95.99% -34.96% 3.98% 7.59% -58.14% 108.84% -
  Horiz. % 124.66% 63.61% 97.79% 94.05% 87.41% 208.84% 100.00%
EPS 0.62 0.33 0.58 0.58 0.54 1.39 0.50 15.44%
  QoQ % 87.88% -43.10% 0.00% 7.41% -61.15% 178.00% -
  Horiz. % 124.00% 66.00% 116.00% 116.00% 108.00% 278.00% 100.00%
DPS 0.00 0.50 0.00 0.50 0.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1543 0.1481 0.1511 0.1457 0.1916 0.1826 0.1772 -8.82%
  QoQ % 4.19% -1.99% 3.71% -23.96% 4.93% 3.05% -
  Horiz. % 87.08% 83.58% 85.27% 82.22% 108.13% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.33 3.74 5.75 5.53 3.85 9.21 4.41 40.36%
  QoQ % 95.99% -34.96% 3.98% 43.64% -58.20% 108.84% -
  Horiz. % 166.21% 84.81% 130.39% 125.40% 87.30% 208.84% 100.00%
EPS 0.62 0.33 0.58 0.58 0.41 1.05 0.38 38.63%
  QoQ % 87.88% -43.10% 0.00% 41.46% -60.95% 176.32% -
  Horiz. % 163.16% 86.84% 152.63% 152.63% 107.89% 276.32% 100.00%
DPS 0.00 0.50 0.00 0.50 0.00 0.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 131.58% 0.00% 131.58% 0.00% 100.00% -
NAPS 0.1543 0.1481 0.1511 0.1457 0.1437 0.1370 0.1329 10.48%
  QoQ % 4.19% -1.99% 3.71% 1.39% 4.89% 3.09% -
  Horiz. % 116.10% 111.44% 113.69% 109.63% 108.13% 103.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2900 0.2850 0.2950 0.3600 0.3600 0.3600 0.3100 -
P/RPS 3.96 7.63 5.13 6.51 7.01 2.93 5.27 -17.36%
  QoQ % -48.10% 48.73% -21.20% -7.13% 139.25% -44.40% -
  Horiz. % 75.14% 144.78% 97.34% 123.53% 133.02% 55.60% 100.00%
P/EPS 46.50 85.58 51.30 62.35 66.36 25.82 61.62 -17.13%
  QoQ % -45.66% 66.82% -17.72% -6.04% 157.01% -58.10% -
  Horiz. % 75.46% 138.88% 83.25% 101.18% 107.69% 41.90% 100.00%
EY 2.15 1.17 1.95 1.60 1.51 3.87 1.62 20.79%
  QoQ % 83.76% -40.00% 21.88% 5.96% -60.98% 138.89% -
  Horiz. % 132.72% 72.22% 120.37% 98.77% 93.21% 238.89% 100.00%
DY 0.00 1.75 0.00 1.39 0.00 1.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.90% 0.00% 100.00% 0.00% 100.00% -
P/NAPS 1.88 1.92 1.95 2.47 1.88 1.97 1.75 4.90%
  QoQ % -2.08% -1.54% -21.05% 31.38% -4.57% 12.57% -
  Horiz. % 107.43% 109.71% 111.43% 141.14% 107.43% 112.57% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 27/05/16 26/02/16 20/11/15 27/08/15 26/05/15 27/02/15 -
Price 0.3350 0.3050 0.2850 0.3150 0.3400 0.3350 0.3550 -
P/RPS 4.57 8.16 4.96 5.70 6.62 2.73 6.04 -16.98%
  QoQ % -44.00% 64.52% -12.98% -13.90% 142.49% -54.80% -
  Horiz. % 75.66% 135.10% 82.12% 94.37% 109.60% 45.20% 100.00%
P/EPS 53.71 91.59 49.56 54.56 62.68 24.03 70.56 -16.65%
  QoQ % -41.36% 84.81% -9.16% -12.95% 160.84% -65.94% -
  Horiz. % 76.12% 129.80% 70.24% 77.32% 88.83% 34.06% 100.00%
EY 1.86 1.09 2.02 1.83 1.60 4.16 1.42 19.74%
  QoQ % 70.64% -46.04% 10.38% 14.38% -61.54% 192.96% -
  Horiz. % 130.99% 76.76% 142.25% 128.87% 112.68% 292.96% 100.00%
DY 0.00 1.64 0.00 1.59 0.00 1.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 110.07% 0.00% 106.71% 0.00% 100.00% -
P/NAPS 2.17 2.06 1.89 2.16 1.77 1.83 2.00 5.59%
  QoQ % 5.34% 8.99% -12.50% 22.03% -3.28% -8.50% -
  Horiz. % 108.50% 103.00% 94.50% 108.00% 88.50% 91.50% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers