Highlights

[OPENSYS] QoQ Quarter Result on 2015-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -0.41%    YoY -     52.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 30,778 21,824 11,134 17,129 16,469 11,481 27,426 7.97%
  QoQ % 41.03% 96.01% -35.00% 4.01% 43.45% -58.14% -
  Horiz. % 112.22% 79.57% 40.60% 62.46% 60.05% 41.86% 100.00%
PBT 2,338 2,483 1,339 2,172 2,482 1,723 4,268 -32.98%
  QoQ % -5.84% 85.44% -38.35% -12.49% 44.05% -59.63% -
  Horiz. % 54.78% 58.18% 31.37% 50.89% 58.15% 40.37% 100.00%
Tax -657 -625 -347 -459 -762 -511 -1,153 -31.20%
  QoQ % -5.12% -80.12% 24.40% 39.76% -49.12% 55.68% -
  Horiz. % 56.98% 54.21% 30.10% 39.81% 66.09% 44.32% 100.00%
NP 1,681 1,858 992 1,713 1,720 1,212 3,115 -33.64%
  QoQ % -9.53% 87.30% -42.09% -0.41% 41.91% -61.09% -
  Horiz. % 53.96% 59.65% 31.85% 54.99% 55.22% 38.91% 100.00%
NP to SH 1,681 1,858 992 1,713 1,720 1,212 3,115 -33.64%
  QoQ % -9.53% 87.30% -42.09% -0.41% 41.91% -61.09% -
  Horiz. % 53.96% 59.65% 31.85% 54.99% 55.22% 38.91% 100.00%
Tax Rate 28.10 % 25.17 % 25.91 % 21.13 % 30.70 % 29.66 % 27.01 % 2.67%
  QoQ % 11.64% -2.86% 22.62% -31.17% 3.51% 9.81% -
  Horiz. % 104.04% 93.19% 95.93% 78.23% 113.66% 109.81% 100.00%
Total Cost 29,097 19,966 10,142 15,416 14,749 10,269 24,311 12.69%
  QoQ % 45.73% 96.86% -34.21% 4.52% 43.63% -57.76% -
  Horiz. % 119.69% 82.13% 41.72% 63.41% 60.67% 42.24% 100.00%
Net Worth 46,173 45,964 44,117 45,011 43,402 42,807 40,796 8.58%
  QoQ % 0.45% 4.19% -1.99% 3.71% 1.39% 4.93% -
  Horiz. % 113.18% 112.67% 108.14% 110.33% 106.39% 104.93% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,489 - 1,489 - 1,489 - 1,117 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 133.33% 0.00% 133.33% 0.00% 100.00%
Div Payout % 88.61 % - % 150.15 % - % 86.60 % - % 35.86 % 82.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 247.10% 0.00% 418.71% 0.00% 241.49% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 46,173 45,964 44,117 45,011 43,402 42,807 40,796 8.58%
  QoQ % 0.45% 4.19% -1.99% 3.71% 1.39% 4.93% -
  Horiz. % 113.18% 112.67% 108.14% 110.33% 106.39% 104.93% 100.00%
NOSH 297,892 297,892 297,892 297,892 297,892 223,420 223,420 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.46 % 8.51 % 8.91 % 10.00 % 10.44 % 10.56 % 11.36 % -38.56%
  QoQ % -35.84% -4.49% -10.90% -4.21% -1.14% -7.04% -
  Horiz. % 48.06% 74.91% 78.43% 88.03% 91.90% 92.96% 100.00%
ROE 3.64 % 4.04 % 2.25 % 3.81 % 3.96 % 2.83 % 7.64 % -38.92%
  QoQ % -9.90% 79.56% -40.94% -3.79% 39.93% -62.96% -
  Horiz. % 47.64% 52.88% 29.45% 49.87% 51.83% 37.04% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.33 7.33 3.74 5.75 5.53 5.14 12.28 -10.86%
  QoQ % 40.93% 95.99% -34.96% 3.98% 7.59% -58.14% -
  Horiz. % 84.12% 59.69% 30.46% 46.82% 45.03% 41.86% 100.00%
EPS 0.56 0.62 0.33 0.58 0.58 0.54 1.39 -45.36%
  QoQ % -9.68% 87.88% -43.10% 0.00% 7.41% -61.15% -
  Horiz. % 40.29% 44.60% 23.74% 41.73% 41.73% 38.85% 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 0.1550 0.1543 0.1481 0.1511 0.1457 0.1916 0.1826 -10.32%
  QoQ % 0.45% 4.19% -1.99% 3.71% -23.96% 4.93% -
  Horiz. % 84.88% 84.50% 81.11% 82.75% 79.79% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.33 7.33 3.74 5.75 5.53 3.85 9.21 7.93%
  QoQ % 40.93% 95.99% -34.96% 3.98% 43.64% -58.20% -
  Horiz. % 112.16% 79.59% 40.61% 62.43% 60.04% 41.80% 100.00%
EPS 0.56 0.62 0.33 0.58 0.58 0.41 1.05 -34.16%
  QoQ % -9.68% 87.88% -43.10% 0.00% 41.46% -60.95% -
  Horiz. % 53.33% 59.05% 31.43% 55.24% 55.24% 39.05% 100.00%
DPS 0.50 0.00 0.50 0.00 0.50 0.00 0.38 20.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.58% 0.00% 131.58% 0.00% 131.58% 0.00% 100.00%
NAPS 0.1550 0.1543 0.1481 0.1511 0.1457 0.1437 0.1370 8.55%
  QoQ % 0.45% 4.19% -1.99% 3.71% 1.39% 4.89% -
  Horiz. % 113.14% 112.63% 108.10% 110.29% 106.35% 104.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3500 0.2900 0.2850 0.2950 0.3600 0.3600 0.3600 -
P/RPS 3.39 3.96 7.63 5.13 6.51 7.01 2.93 10.18%
  QoQ % -14.39% -48.10% 48.73% -21.20% -7.13% 139.25% -
  Horiz. % 115.70% 135.15% 260.41% 175.09% 222.18% 239.25% 100.00%
P/EPS 62.02 46.50 85.58 51.30 62.35 66.36 25.82 79.07%
  QoQ % 33.38% -45.66% 66.82% -17.72% -6.04% 157.01% -
  Horiz. % 240.20% 180.09% 331.45% 198.68% 241.48% 257.01% 100.00%
EY 1.61 2.15 1.17 1.95 1.60 1.51 3.87 -44.18%
  QoQ % -25.12% 83.76% -40.00% 21.88% 5.96% -60.98% -
  Horiz. % 41.60% 55.56% 30.23% 50.39% 41.34% 39.02% 100.00%
DY 1.43 0.00 1.75 0.00 1.39 0.00 1.39 1.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.88% 0.00% 125.90% 0.00% 100.00% 0.00% 100.00%
P/NAPS 2.26 1.88 1.92 1.95 2.47 1.88 1.97 9.56%
  QoQ % 20.21% -2.08% -1.54% -21.05% 31.38% -4.57% -
  Horiz. % 114.72% 95.43% 97.46% 98.98% 125.38% 95.43% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 27/05/16 26/02/16 20/11/15 27/08/15 26/05/15 -
Price 0.3600 0.3350 0.3050 0.2850 0.3150 0.3400 0.3350 -
P/RPS 3.48 4.57 8.16 4.96 5.70 6.62 2.73 17.51%
  QoQ % -23.85% -44.00% 64.52% -12.98% -13.90% 142.49% -
  Horiz. % 127.47% 167.40% 298.90% 181.68% 208.79% 242.49% 100.00%
P/EPS 63.80 53.71 91.59 49.56 54.56 62.68 24.03 91.40%
  QoQ % 18.79% -41.36% 84.81% -9.16% -12.95% 160.84% -
  Horiz. % 265.50% 223.51% 381.15% 206.24% 227.05% 260.84% 100.00%
EY 1.57 1.86 1.09 2.02 1.83 1.60 4.16 -47.68%
  QoQ % -15.59% 70.64% -46.04% 10.38% 14.38% -61.54% -
  Horiz. % 37.74% 44.71% 26.20% 48.56% 43.99% 38.46% 100.00%
DY 1.39 0.00 1.64 0.00 1.59 0.00 1.49 -4.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.29% 0.00% 110.07% 0.00% 106.71% 0.00% 100.00%
P/NAPS 2.32 2.17 2.06 1.89 2.16 1.77 1.83 17.09%
  QoQ % 6.91% 5.34% 8.99% -12.50% 22.03% -3.28% -
  Horiz. % 126.78% 118.58% 112.57% 103.28% 118.03% 96.72% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers