Highlights

[OPENSYS] QoQ Quarter Result on 2015-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     177.14%    YoY -     67.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 17,129 16,469 11,481 27,426 13,136 12,306 10,558 37.95%
  QoQ % 4.01% 43.45% -58.14% 108.79% 6.74% 16.56% -
  Horiz. % 162.24% 155.99% 108.74% 259.77% 124.42% 116.56% 100.00%
PBT 2,172 2,482 1,723 4,268 1,504 1,917 1,614 21.82%
  QoQ % -12.49% 44.05% -59.63% 183.78% -21.54% 18.77% -
  Horiz. % 134.57% 153.78% 106.75% 264.44% 93.18% 118.77% 100.00%
Tax -459 -762 -511 -1,153 -380 -503 -413 7.27%
  QoQ % 39.76% -49.12% 55.68% -203.42% 24.45% -21.79% -
  Horiz. % 111.14% 184.50% 123.73% 279.18% 92.01% 121.79% 100.00%
NP 1,713 1,720 1,212 3,115 1,124 1,414 1,201 26.63%
  QoQ % -0.41% 41.91% -61.09% 177.14% -20.51% 17.74% -
  Horiz. % 142.63% 143.21% 100.92% 259.37% 93.59% 117.74% 100.00%
NP to SH 1,713 1,720 1,212 3,115 1,124 1,414 1,201 26.63%
  QoQ % -0.41% 41.91% -61.09% 177.14% -20.51% 17.74% -
  Horiz. % 142.63% 143.21% 100.92% 259.37% 93.59% 117.74% 100.00%
Tax Rate 21.13 % 30.70 % 29.66 % 27.01 % 25.27 % 26.24 % 25.59 % -11.96%
  QoQ % -31.17% 3.51% 9.81% 6.89% -3.70% 2.54% -
  Horiz. % 82.57% 119.97% 115.90% 105.55% 98.75% 102.54% 100.00%
Total Cost 15,416 14,749 10,269 24,311 12,012 10,892 9,357 39.37%
  QoQ % 4.52% 43.63% -57.76% 102.39% 10.28% 16.40% -
  Horiz. % 164.75% 157.63% 109.75% 259.82% 128.37% 116.40% 100.00%
Net Worth 45,011 43,402 42,807 40,796 39,590 38,472 38,182 11.56%
  QoQ % 3.71% 1.39% 4.93% 3.05% 2.90% 0.76% -
  Horiz. % 117.89% 113.67% 112.11% 106.85% 103.69% 100.76% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 1,489 - 1,117 - 1,117 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 100.00% 0.00% 100.00% -
Div Payout % - % 86.60 % - % 35.86 % - % 79.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.62% 0.00% 45.39% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 45,011 43,402 42,807 40,796 39,590 38,472 38,182 11.56%
  QoQ % 3.71% 1.39% 4.93% 3.05% 2.90% 0.76% -
  Horiz. % 117.89% 113.67% 112.11% 106.85% 103.69% 100.76% 100.00%
NOSH 297,892 297,892 223,420 223,420 223,420 223,420 223,420 21.08%
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.00 % 10.44 % 10.56 % 11.36 % 8.56 % 11.49 % 11.38 % -8.24%
  QoQ % -4.21% -1.14% -7.04% 32.71% -25.50% 0.97% -
  Horiz. % 87.87% 91.74% 92.79% 99.82% 75.22% 100.97% 100.00%
ROE 3.81 % 3.96 % 2.83 % 7.64 % 2.84 % 3.68 % 3.15 % 13.48%
  QoQ % -3.79% 39.93% -62.96% 169.01% -22.83% 16.83% -
  Horiz. % 120.95% 125.71% 89.84% 242.54% 90.16% 116.83% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.75 5.53 5.14 12.28 5.88 5.51 4.73 13.86%
  QoQ % 3.98% 7.59% -58.14% 108.84% 6.72% 16.49% -
  Horiz. % 121.56% 116.91% 108.67% 259.62% 124.31% 116.49% 100.00%
EPS 0.58 0.58 0.54 1.39 0.50 0.63 0.54 4.87%
  QoQ % 0.00% 7.41% -61.15% 178.00% -20.63% 16.67% -
  Horiz. % 107.41% 107.41% 100.00% 257.41% 92.59% 116.67% 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 0.1511 0.1457 0.1916 0.1826 0.1772 0.1722 0.1709 -7.86%
  QoQ % 3.71% -23.96% 4.93% 3.05% 2.90% 0.76% -
  Horiz. % 88.41% 85.25% 112.11% 106.85% 103.69% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.75 5.53 3.85 9.21 4.41 4.13 3.54 38.06%
  QoQ % 3.98% 43.64% -58.20% 108.84% 6.78% 16.67% -
  Horiz. % 162.43% 156.21% 108.76% 260.17% 124.58% 116.67% 100.00%
EPS 0.58 0.58 0.41 1.05 0.38 0.47 0.40 28.02%
  QoQ % 0.00% 41.46% -60.95% 176.32% -19.15% 17.50% -
  Horiz. % 145.00% 145.00% 102.50% 262.50% 95.00% 117.50% 100.00%
DPS 0.00 0.50 0.00 0.38 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% 100.00% 0.00% 100.00% -
NAPS 0.1511 0.1457 0.1437 0.1370 0.1329 0.1292 0.1282 11.55%
  QoQ % 3.71% 1.39% 4.89% 3.09% 2.86% 0.78% -
  Horiz. % 117.86% 113.65% 112.09% 106.86% 103.67% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2950 0.3600 0.3600 0.3600 0.3100 0.3900 0.4250 -
P/RPS 5.13 6.51 7.01 2.93 5.27 7.08 8.99 -31.13%
  QoQ % -21.20% -7.13% 139.25% -44.40% -25.56% -21.25% -
  Horiz. % 57.06% 72.41% 77.98% 32.59% 58.62% 78.75% 100.00%
P/EPS 51.30 62.35 66.36 25.82 61.62 61.62 79.06 -24.99%
  QoQ % -17.72% -6.04% 157.01% -58.10% 0.00% -22.06% -
  Horiz. % 64.89% 78.86% 83.94% 32.66% 77.94% 77.94% 100.00%
EY 1.95 1.60 1.51 3.87 1.62 1.62 1.26 33.69%
  QoQ % 21.88% 5.96% -60.98% 138.89% 0.00% 28.57% -
  Horiz. % 154.76% 126.98% 119.84% 307.14% 128.57% 128.57% 100.00%
DY 0.00 1.39 0.00 1.39 0.00 1.28 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.59% 0.00% 108.59% 0.00% 100.00% -
P/NAPS 1.95 2.47 1.88 1.97 1.75 2.26 2.49 -15.00%
  QoQ % -21.05% 31.38% -4.57% 12.57% -22.57% -9.24% -
  Horiz. % 78.31% 99.20% 75.50% 79.12% 70.28% 90.76% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 -
Price 0.2850 0.3150 0.3400 0.3350 0.3550 0.3700 0.4300 -
P/RPS 4.96 5.70 6.62 2.73 6.04 6.72 9.10 -33.20%
  QoQ % -12.98% -13.90% 142.49% -54.80% -10.12% -26.15% -
  Horiz. % 54.51% 62.64% 72.75% 30.00% 66.37% 73.85% 100.00%
P/EPS 49.56 54.56 62.68 24.03 70.56 58.46 79.99 -27.26%
  QoQ % -9.16% -12.95% 160.84% -65.94% 20.70% -26.92% -
  Horiz. % 61.96% 68.21% 78.36% 30.04% 88.21% 73.08% 100.00%
EY 2.02 1.83 1.60 4.16 1.42 1.71 1.25 37.59%
  QoQ % 10.38% 14.38% -61.54% 192.96% -16.96% 36.80% -
  Horiz. % 161.60% 146.40% 128.00% 332.80% 113.60% 136.80% 100.00%
DY 0.00 1.59 0.00 1.49 0.00 1.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.78% 0.00% 110.37% 0.00% 100.00% -
P/NAPS 1.89 2.16 1.77 1.83 2.00 2.15 2.52 -17.41%
  QoQ % -12.50% 22.03% -3.28% -8.50% -6.98% -14.68% -
  Horiz. % 75.00% 85.71% 70.24% 72.62% 79.37% 85.32% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers