Highlights

[OPENSYS] QoQ Quarter Result on 2017-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     128.98%    YoY -     -10.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,094 17,228 35,018 15,234 16,237 29,524 30,971 -38.15%
  QoQ % -12.39% -50.80% 129.87% -6.18% -45.00% -4.67% -
  Horiz. % 48.74% 55.63% 113.07% 49.19% 52.43% 95.33% 100.00%
PBT 3,027 2,671 5,462 2,123 927 1,363 1,728 45.46%
  QoQ % 13.33% -51.10% 157.28% 129.02% -31.99% -21.12% -
  Horiz. % 175.17% 154.57% 316.09% 122.86% 53.65% 78.88% 100.00%
Tax -832 -776 -1,988 -614 -268 -359 -255 120.46%
  QoQ % -7.22% 60.97% -223.78% -129.10% 25.35% -40.78% -
  Horiz. % 326.27% 304.31% 779.61% 240.78% 105.10% 140.78% 100.00%
NP 2,195 1,895 3,474 1,509 659 1,004 1,473 30.56%
  QoQ % 15.83% -45.45% 130.22% 128.98% -34.36% -31.84% -
  Horiz. % 149.02% 128.65% 235.85% 102.44% 44.74% 68.16% 100.00%
NP to SH 2,196 1,895 3,474 1,509 659 1,004 1,473 30.60%
  QoQ % 15.88% -45.45% 130.22% 128.98% -34.36% -31.84% -
  Horiz. % 149.08% 128.65% 235.85% 102.44% 44.74% 68.16% 100.00%
Tax Rate 27.49 % 29.05 % 36.40 % 28.92 % 28.91 % 26.34 % 14.76 % 51.55%
  QoQ % -5.37% -20.19% 25.86% 0.03% 9.76% 78.46% -
  Horiz. % 186.25% 196.82% 246.61% 195.93% 195.87% 178.46% 100.00%
Total Cost 12,899 15,333 31,544 13,725 15,578 28,520 29,498 -42.48%
  QoQ % -15.87% -51.39% 129.83% -11.89% -45.38% -3.32% -
  Horiz. % 43.73% 51.98% 106.94% 46.53% 52.81% 96.68% 100.00%
Net Worth 5,356,098 51,356 51,386 47,901 47,871 0 47,632 2,249.91%
  QoQ % 10,329.23% -0.06% 7.28% 0.06% 0.00% 0.00% -
  Horiz. % 11,244.53% 107.82% 107.88% 100.56% 100.50% 0.00% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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 % - % 78.60 % - % 98.71 % - % 148.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.98% 0.00% 66.54% 0.00% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 5,356,098 51,356 51,386 47,901 47,871 0 47,632 2,249.91%
  QoQ % 10,329.23% -0.06% 7.28% 0.06% 0.00% 0.00% -
  Horiz. % 11,244.53% 107.82% 107.88% 100.56% 100.50% 0.00% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.54 % 11.00 % 9.92 % 9.91 % 4.06 % 3.40 % 4.76 % 110.96%
  QoQ % 32.18% 10.89% 0.10% 144.09% 19.41% -28.57% -
  Horiz. % 305.46% 231.09% 208.40% 208.19% 85.29% 71.43% 100.00%
ROE 0.04 % 3.69 % 6.76 % 3.15 % 1.38 % - % 3.09 % -94.53%
  QoQ % -98.92% -45.41% 114.60% 128.26% 0.00% 0.00% -
  Horiz. % 1.29% 119.42% 218.77% 101.94% 44.66% 0.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.07 5.78 11.76 5.11 5.45 9.91 10.40 -38.14%
  QoQ % -12.28% -50.85% 130.14% -6.24% -45.01% -4.71% -
  Horiz. % 48.75% 55.58% 113.08% 49.13% 52.40% 95.29% 100.00%
EPS 0.74 0.64 1.17 0.51 0.22 0.34 0.49 31.73%
  QoQ % 15.63% -45.30% 129.41% 131.82% -35.29% -30.61% -
  Horiz. % 151.02% 130.61% 238.78% 104.08% 44.90% 69.39% 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 17.9800 0.1724 0.1725 0.1608 0.1607 0.0000 0.1599 2,249.91%
  QoQ % 10,329.23% -0.06% 7.28% 0.06% 0.00% 0.00% -
  Horiz. % 11,244.53% 107.82% 107.88% 100.56% 100.50% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.07 5.78 11.76 5.11 5.45 9.91 10.40 -38.14%
  QoQ % -12.28% -50.85% 130.14% -6.24% -45.01% -4.71% -
  Horiz. % 48.75% 55.58% 113.08% 49.13% 52.40% 95.29% 100.00%
EPS 0.74 0.64 1.17 0.51 0.22 0.34 0.49 31.73%
  QoQ % 15.63% -45.30% 129.41% 131.82% -35.29% -30.61% -
  Horiz. % 151.02% 130.61% 238.78% 104.08% 44.90% 69.39% 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 17.9800 0.1724 0.1725 0.1608 0.1607 0.0000 0.1599 2,249.91%
  QoQ % 10,329.23% -0.06% 7.28% 0.06% 0.00% 0.00% -
  Horiz. % 11,244.53% 107.82% 107.88% 100.56% 100.50% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2850 0.2800 0.2900 0.3200 0.3500 0.3500 0.3400 -
P/RPS 5.62 4.84 2.47 6.26 6.42 3.53 3.27 43.62%
  QoQ % 16.12% 95.95% -60.54% -2.49% 81.87% 7.95% -
  Horiz. % 171.87% 148.01% 75.54% 191.44% 196.33% 107.95% 100.00%
P/EPS 38.66 44.02 24.87 63.17 158.21 103.85 68.76 -31.95%
  QoQ % -12.18% 77.00% -60.63% -60.07% 52.34% 51.03% -
  Horiz. % 56.22% 64.02% 36.17% 91.87% 230.09% 151.03% 100.00%
EY 2.59 2.27 4.02 1.58 0.63 0.96 1.45 47.37%
  QoQ % 14.10% -43.53% 154.43% 150.79% -34.38% -33.79% -
  Horiz. % 178.62% 156.55% 277.24% 108.97% 43.45% 66.21% 100.00%
DY 0.00 1.79 0.00 1.56 0.00 1.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.17% 0.00% 109.09% 0.00% 100.00% -
P/NAPS 0.02 1.62 1.68 1.99 2.18 0.00 2.13 -95.59%
  QoQ % -98.77% -3.57% -15.58% -8.72% 0.00% 0.00% -
  Horiz. % 0.94% 76.06% 78.87% 93.43% 102.35% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 16/05/18 26/02/18 24/11/17 25/08/17 26/05/17 24/02/17 -
Price 0.3000 0.3000 0.3000 0.3000 0.3450 0.3550 0.3600 -
P/RPS 5.92 5.19 2.55 5.87 6.33 3.58 3.46 43.19%
  QoQ % 14.07% 103.53% -56.56% -7.27% 76.82% 3.47% -
  Horiz. % 171.10% 150.00% 73.70% 169.65% 182.95% 103.47% 100.00%
P/EPS 40.70 47.16 25.72 59.22 155.95 105.33 72.80 -32.21%
  QoQ % -13.70% 83.36% -56.57% -62.03% 48.06% 44.68% -
  Horiz. % 55.91% 64.78% 35.33% 81.35% 214.22% 144.68% 100.00%
EY 2.46 2.12 3.89 1.69 0.64 0.95 1.37 47.89%
  QoQ % 16.04% -45.50% 130.18% 164.06% -32.63% -30.66% -
  Horiz. % 179.56% 154.74% 283.94% 123.36% 46.72% 69.34% 100.00%
DY 0.00 1.67 0.00 1.67 0.00 1.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.44% 0.00% 118.44% 0.00% 100.00% -
P/NAPS 0.02 1.74 1.74 1.87 2.15 0.00 2.25 -95.75%
  QoQ % -98.85% 0.00% -6.95% -13.02% 0.00% 0.00% -
  Horiz. % 0.89% 77.33% 77.33% 83.11% 95.56% 0.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers