Highlights

[OPENSYS] QoQ Quarter Result on 2017-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     130.22%    YoY -     135.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 17,139 15,094 17,228 35,018 15,234 16,237 29,524 -30.39%
  QoQ % 13.55% -12.39% -50.80% 129.87% -6.18% -45.00% -
  Horiz. % 58.05% 51.12% 58.35% 118.61% 51.60% 55.00% 100.00%
PBT 3,171 3,027 2,671 5,462 2,123 927 1,363 75.49%
  QoQ % 4.76% 13.33% -51.10% 157.28% 129.02% -31.99% -
  Horiz. % 232.65% 222.08% 195.96% 400.73% 155.76% 68.01% 100.00%
Tax -1,038 -832 -776 -1,988 -614 -268 -359 102.82%
  QoQ % -24.76% -7.22% 60.97% -223.78% -129.10% 25.35% -
  Horiz. % 289.14% 231.75% 216.16% 553.76% 171.03% 74.65% 100.00%
NP 2,133 2,195 1,895 3,474 1,509 659 1,004 65.19%
  QoQ % -2.82% 15.83% -45.45% 130.22% 128.98% -34.36% -
  Horiz. % 212.45% 218.63% 188.75% 346.02% 150.30% 65.64% 100.00%
NP to SH 2,118 2,196 1,895 3,474 1,509 659 1,004 64.41%
  QoQ % -3.55% 15.88% -45.45% 130.22% 128.98% -34.36% -
  Horiz. % 210.96% 218.73% 188.75% 346.02% 150.30% 65.64% 100.00%
Tax Rate 32.73 % 27.49 % 29.05 % 36.40 % 28.92 % 28.91 % 26.34 % 15.57%
  QoQ % 19.06% -5.37% -20.19% 25.86% 0.03% 9.76% -
  Horiz. % 124.26% 104.37% 110.29% 138.19% 109.79% 109.76% 100.00%
Total Cost 15,006 12,899 15,333 31,544 13,725 15,578 28,520 -34.80%
  QoQ % 16.33% -15.87% -51.39% 129.83% -11.89% -45.38% -
  Horiz. % 52.62% 45.23% 53.76% 110.60% 48.12% 54.62% 100.00%
Net Worth 5,421,634 5,356,098 51,356 51,386 47,901 47,871 0 -
  QoQ % 1.22% 10,329.23% -0.06% 7.28% 0.06% 0.00% -
  Horiz. % 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00% -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,489 - 1,489 - 1,489 - 1,489 -
  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%
Div Payout % 70.32 % - % 78.60 % - % 98.71 % - % 148.35 % -39.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.40% 0.00% 52.98% 0.00% 66.54% 0.00% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 5,421,634 5,356,098 51,356 51,386 47,901 47,871 0 -
  QoQ % 1.22% 10,329.23% -0.06% 7.28% 0.06% 0.00% -
  Horiz. % 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.45 % 14.54 % 11.00 % 9.92 % 9.91 % 4.06 % 3.40 % 137.38%
  QoQ % -14.37% 32.18% 10.89% 0.10% 144.09% 19.41% -
  Horiz. % 366.18% 427.65% 323.53% 291.76% 291.47% 119.41% 100.00%
ROE 0.04 % 0.04 % 3.69 % 6.76 % 3.15 % 1.38 % - % -
  QoQ % 0.00% -98.92% -45.41% 114.60% 128.26% 0.00% -
  Horiz. % 2.90% 2.90% 267.39% 489.86% 228.26% 100.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.75 5.07 5.78 11.76 5.11 5.45 9.91 -30.41%
  QoQ % 13.41% -12.28% -50.85% 130.14% -6.24% -45.01% -
  Horiz. % 58.02% 51.16% 58.32% 118.67% 51.56% 54.99% 100.00%
EPS 0.72 0.74 0.64 1.17 0.51 0.22 0.34 64.83%
  QoQ % -2.70% 15.63% -45.30% 129.41% 131.82% -35.29% -
  Horiz. % 211.76% 217.65% 188.24% 344.12% 150.00% 64.71% 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 18.2000 17.9800 0.1724 0.1725 0.1608 0.1607 0.0000 -
  QoQ % 1.22% 10,329.23% -0.06% 7.28% 0.06% 0.00% -
  Horiz. % 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00% -
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.75 5.07 5.78 11.76 5.11 5.45 9.91 -30.41%
  QoQ % 13.41% -12.28% -50.85% 130.14% -6.24% -45.01% -
  Horiz. % 58.02% 51.16% 58.32% 118.67% 51.56% 54.99% 100.00%
EPS 0.72 0.74 0.64 1.17 0.51 0.22 0.34 64.83%
  QoQ % -2.70% 15.63% -45.30% 129.41% 131.82% -35.29% -
  Horiz. % 211.76% 217.65% 188.24% 344.12% 150.00% 64.71% 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 18.2000 17.9800 0.1724 0.1725 0.1608 0.1607 0.0000 -
  QoQ % 1.22% 10,329.23% -0.06% 7.28% 0.06% 0.00% -
  Horiz. % 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.3250 0.2850 0.2800 0.2900 0.3200 0.3500 0.3500 -
P/RPS 5.65 5.62 4.84 2.47 6.26 6.42 3.53 36.79%
  QoQ % 0.53% 16.12% 95.95% -60.54% -2.49% 81.87% -
  Horiz. % 160.06% 159.21% 137.11% 69.97% 177.34% 181.87% 100.00%
P/EPS 45.71 38.66 44.02 24.87 63.17 158.21 103.85 -42.11%
  QoQ % 18.24% -12.18% 77.00% -60.63% -60.07% 52.34% -
  Horiz. % 44.02% 37.23% 42.39% 23.95% 60.83% 152.34% 100.00%
EY 2.19 2.59 2.27 4.02 1.58 0.63 0.96 73.21%
  QoQ % -15.44% 14.10% -43.53% 154.43% 150.79% -34.38% -
  Horiz. % 228.12% 269.79% 236.46% 418.75% 164.58% 65.62% 100.00%
DY 1.54 0.00 1.79 0.00 1.56 0.00 1.43 5.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.69% 0.00% 125.17% 0.00% 109.09% 0.00% 100.00%
P/NAPS 0.02 0.02 1.62 1.68 1.99 2.18 0.00 -
  QoQ % 0.00% -98.77% -3.57% -15.58% -8.72% 0.00% -
  Horiz. % 0.92% 0.92% 74.31% 77.06% 91.28% 100.00% -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 24/08/18 16/05/18 26/02/18 24/11/17 25/08/17 26/05/17 -
Price 0.3300 0.3000 0.3000 0.3000 0.3000 0.3450 0.3550 -
P/RPS 5.74 5.92 5.19 2.55 5.87 6.33 3.58 36.95%
  QoQ % -3.04% 14.07% 103.53% -56.56% -7.27% 76.82% -
  Horiz. % 160.34% 165.36% 144.97% 71.23% 163.97% 176.82% 100.00%
P/EPS 46.41 40.70 47.16 25.72 59.22 155.95 105.33 -42.07%
  QoQ % 14.03% -13.70% 83.36% -56.57% -62.03% 48.06% -
  Horiz. % 44.06% 38.64% 44.77% 24.42% 56.22% 148.06% 100.00%
EY 2.15 2.46 2.12 3.89 1.69 0.64 0.95 72.29%
  QoQ % -12.60% 16.04% -45.50% 130.18% 164.06% -32.63% -
  Horiz. % 226.32% 258.95% 223.16% 409.47% 177.89% 67.37% 100.00%
DY 1.52 0.00 1.67 0.00 1.67 0.00 1.41 5.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.80% 0.00% 118.44% 0.00% 118.44% 0.00% 100.00%
P/NAPS 0.02 0.02 1.74 1.74 1.87 2.15 0.00 -
  QoQ % 0.00% -98.85% 0.00% -6.95% -13.02% 0.00% -
  Horiz. % 0.93% 0.93% 80.93% 80.93% 86.98% 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