Highlights

[OPENSYS] QoQ Quarter Result on 2016-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -9.53%    YoY -     -2.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 16,237 29,524 30,971 30,778 21,824 11,134 17,129 -3.51%
  QoQ % -45.00% -4.67% 0.63% 41.03% 96.01% -35.00% -
  Horiz. % 94.79% 172.36% 180.81% 179.68% 127.41% 65.00% 100.00%
PBT 927 1,363 1,728 2,338 2,483 1,339 2,172 -43.34%
  QoQ % -31.99% -21.12% -26.09% -5.84% 85.44% -38.35% -
  Horiz. % 42.68% 62.75% 79.56% 107.64% 114.32% 61.65% 100.00%
Tax -268 -359 -255 -657 -625 -347 -459 -30.17%
  QoQ % 25.35% -40.78% 61.19% -5.12% -80.12% 24.40% -
  Horiz. % 58.39% 78.21% 55.56% 143.14% 136.17% 75.60% 100.00%
NP 659 1,004 1,473 1,681 1,858 992 1,713 -47.14%
  QoQ % -34.36% -31.84% -12.37% -9.53% 87.30% -42.09% -
  Horiz. % 38.47% 58.61% 85.99% 98.13% 108.46% 57.91% 100.00%
NP to SH 659 1,004 1,473 1,681 1,858 992 1,713 -47.14%
  QoQ % -34.36% -31.84% -12.37% -9.53% 87.30% -42.09% -
  Horiz. % 38.47% 58.61% 85.99% 98.13% 108.46% 57.91% 100.00%
Tax Rate 28.91 % 26.34 % 14.76 % 28.10 % 25.17 % 25.91 % 21.13 % 23.27%
  QoQ % 9.76% 78.46% -47.47% 11.64% -2.86% 22.62% -
  Horiz. % 136.82% 124.66% 69.85% 132.99% 119.12% 122.62% 100.00%
Total Cost 15,578 28,520 29,498 29,097 19,966 10,142 15,416 0.70%
  QoQ % -45.38% -3.32% 1.38% 45.73% 96.86% -34.21% -
  Horiz. % 101.05% 185.00% 191.35% 188.75% 129.51% 65.79% 100.00%
Net Worth 47,871 0 47,632 46,173 45,964 44,117 45,011 4.20%
  QoQ % 0.00% 0.00% 3.16% 0.45% 4.19% -1.99% -
  Horiz. % 106.35% 0.00% 105.82% 102.58% 102.12% 98.01% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 1,489 - 1,489 - 1,489 - -
  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% -
Div Payout % - % 148.35 % - % 88.61 % - % 150.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.80% 0.00% 59.01% 0.00% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 47,871 0 47,632 46,173 45,964 44,117 45,011 4.20%
  QoQ % 0.00% 0.00% 3.16% 0.45% 4.19% -1.99% -
  Horiz. % 106.35% 0.00% 105.82% 102.58% 102.12% 98.01% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.06 % 3.40 % 4.76 % 5.46 % 8.51 % 8.91 % 10.00 % -45.20%
  QoQ % 19.41% -28.57% -12.82% -35.84% -4.49% -10.90% -
  Horiz. % 40.60% 34.00% 47.60% 54.60% 85.10% 89.10% 100.00%
ROE 1.38 % - % 3.09 % 3.64 % 4.04 % 2.25 % 3.81 % -49.22%
  QoQ % 0.00% 0.00% -15.11% -9.90% 79.56% -40.94% -
  Horiz. % 36.22% 0.00% 81.10% 95.54% 106.04% 59.06% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.45 9.91 10.40 10.33 7.33 3.74 5.75 -3.51%
  QoQ % -45.01% -4.71% 0.68% 40.93% 95.99% -34.96% -
  Horiz. % 94.78% 172.35% 180.87% 179.65% 127.48% 65.04% 100.00%
EPS 0.22 0.34 0.49 0.56 0.62 0.33 0.58 -47.63%
  QoQ % -35.29% -30.61% -12.50% -9.68% 87.88% -43.10% -
  Horiz. % 37.93% 58.62% 84.48% 96.55% 106.90% 56.90% 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 0.1607 0.0000 0.1599 0.1550 0.1543 0.1481 0.1511 4.20%
  QoQ % 0.00% 0.00% 3.16% 0.45% 4.19% -1.99% -
  Horiz. % 106.35% 0.00% 105.82% 102.58% 102.12% 98.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.45 9.91 10.40 10.33 7.33 3.74 5.75 -3.51%
  QoQ % -45.01% -4.71% 0.68% 40.93% 95.99% -34.96% -
  Horiz. % 94.78% 172.35% 180.87% 179.65% 127.48% 65.04% 100.00%
EPS 0.22 0.34 0.49 0.56 0.62 0.33 0.58 -47.63%
  QoQ % -35.29% -30.61% -12.50% -9.68% 87.88% -43.10% -
  Horiz. % 37.93% 58.62% 84.48% 96.55% 106.90% 56.90% 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 0.1607 0.0000 0.1599 0.1550 0.1543 0.1481 0.1511 4.20%
  QoQ % 0.00% 0.00% 3.16% 0.45% 4.19% -1.99% -
  Horiz. % 106.35% 0.00% 105.82% 102.58% 102.12% 98.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3500 0.3500 0.3400 0.3500 0.2900 0.2850 0.2950 -
P/RPS 6.42 3.53 3.27 3.39 3.96 7.63 5.13 16.15%
  QoQ % 81.87% 7.95% -3.54% -14.39% -48.10% 48.73% -
  Horiz. % 125.15% 68.81% 63.74% 66.08% 77.19% 148.73% 100.00%
P/EPS 158.21 103.85 68.76 62.02 46.50 85.58 51.30 112.02%
  QoQ % 52.34% 51.03% 10.87% 33.38% -45.66% 66.82% -
  Horiz. % 308.40% 202.44% 134.04% 120.90% 90.64% 166.82% 100.00%
EY 0.63 0.96 1.45 1.61 2.15 1.17 1.95 -52.95%
  QoQ % -34.38% -33.79% -9.94% -25.12% 83.76% -40.00% -
  Horiz. % 32.31% 49.23% 74.36% 82.56% 110.26% 60.00% 100.00%
DY 0.00 1.43 0.00 1.43 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.71% 0.00% 81.71% 0.00% 100.00% -
P/NAPS 2.18 0.00 2.13 2.26 1.88 1.92 1.95 7.72%
  QoQ % 0.00% 0.00% -5.75% 20.21% -2.08% -1.54% -
  Horiz. % 111.79% 0.00% 109.23% 115.90% 96.41% 98.46% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 24/02/17 24/11/16 25/08/16 27/05/16 26/02/16 -
Price 0.3450 0.3550 0.3600 0.3600 0.3350 0.3050 0.2850 -
P/RPS 6.33 3.58 3.46 3.48 4.57 8.16 4.96 17.67%
  QoQ % 76.82% 3.47% -0.57% -23.85% -44.00% 64.52% -
  Horiz. % 127.62% 72.18% 69.76% 70.16% 92.14% 164.52% 100.00%
P/EPS 155.95 105.33 72.80 63.80 53.71 91.59 49.56 114.88%
  QoQ % 48.06% 44.68% 14.11% 18.79% -41.36% 84.81% -
  Horiz. % 314.67% 212.53% 146.89% 128.73% 108.37% 184.81% 100.00%
EY 0.64 0.95 1.37 1.57 1.86 1.09 2.02 -53.56%
  QoQ % -32.63% -30.66% -12.74% -15.59% 70.64% -46.04% -
  Horiz. % 31.68% 47.03% 67.82% 77.72% 92.08% 53.96% 100.00%
DY 0.00 1.41 0.00 1.39 0.00 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.98% 0.00% 84.76% 0.00% 100.00% -
P/NAPS 2.15 0.00 2.25 2.32 2.17 2.06 1.89 8.98%
  QoQ % 0.00% 0.00% -3.02% 6.91% 5.34% 8.99% -
  Horiz. % 113.76% 0.00% 119.05% 122.75% 114.81% 108.99% 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.
 


 

300  237  586  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 GPACKET-WB 0.13+0.005 
 KNM-WB 0.29+0.035 
 PWORTH 0.070.00 
 NETX 0.0150.00 
 VELESTO 0.32+0.005 
 GPACKET 0.55+0.025 
 REACH 0.240.00 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers