Highlights

[OPENSYS] QoQ Quarter Result on 2016-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -42.09%    YoY -     -68.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 30,971 30,778 21,824 11,134 17,129 16,469 11,481 93.20%
  QoQ % 0.63% 41.03% 96.01% -35.00% 4.01% 43.45% -
  Horiz. % 269.76% 268.08% 190.09% 96.98% 149.19% 143.45% 100.00%
PBT 1,728 2,338 2,483 1,339 2,172 2,482 1,723 0.19%
  QoQ % -26.09% -5.84% 85.44% -38.35% -12.49% 44.05% -
  Horiz. % 100.29% 135.69% 144.11% 77.71% 126.06% 144.05% 100.00%
Tax -255 -657 -625 -347 -459 -762 -511 -36.95%
  QoQ % 61.19% -5.12% -80.12% 24.40% 39.76% -49.12% -
  Horiz. % 49.90% 128.57% 122.31% 67.91% 89.82% 149.12% 100.00%
NP 1,473 1,681 1,858 992 1,713 1,720 1,212 13.82%
  QoQ % -12.37% -9.53% 87.30% -42.09% -0.41% 41.91% -
  Horiz. % 121.53% 138.70% 153.30% 81.85% 141.34% 141.91% 100.00%
NP to SH 1,473 1,681 1,858 992 1,713 1,720 1,212 13.82%
  QoQ % -12.37% -9.53% 87.30% -42.09% -0.41% 41.91% -
  Horiz. % 121.53% 138.70% 153.30% 81.85% 141.34% 141.91% 100.00%
Tax Rate 14.76 % 28.10 % 25.17 % 25.91 % 21.13 % 30.70 % 29.66 % -37.07%
  QoQ % -47.47% 11.64% -2.86% 22.62% -31.17% 3.51% -
  Horiz. % 49.76% 94.74% 84.86% 87.36% 71.24% 103.51% 100.00%
Total Cost 29,498 29,097 19,966 10,142 15,416 14,749 10,269 101.43%
  QoQ % 1.38% 45.73% 96.86% -34.21% 4.52% 43.63% -
  Horiz. % 287.25% 283.35% 194.43% 98.76% 150.12% 143.63% 100.00%
Net Worth 47,632 46,173 45,964 44,117 45,011 43,402 42,807 7.35%
  QoQ % 3.16% 0.45% 4.19% -1.99% 3.71% 1.39% -
  Horiz. % 111.27% 107.86% 107.38% 103.06% 105.15% 101.39% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 % - % 88.61 % - % 150.15 % - % 86.60 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.32% 0.00% 173.38% 0.00% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 47,632 46,173 45,964 44,117 45,011 43,402 42,807 7.35%
  QoQ % 3.16% 0.45% 4.19% -1.99% 3.71% 1.39% -
  Horiz. % 111.27% 107.86% 107.38% 103.06% 105.15% 101.39% 100.00%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 223,420 21.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 133.33% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.76 % 5.46 % 8.51 % 8.91 % 10.00 % 10.44 % 10.56 % -41.07%
  QoQ % -12.82% -35.84% -4.49% -10.90% -4.21% -1.14% -
  Horiz. % 45.08% 51.70% 80.59% 84.37% 94.70% 98.86% 100.00%
ROE 3.09 % 3.64 % 4.04 % 2.25 % 3.81 % 3.96 % 2.83 % 6.01%
  QoQ % -15.11% -9.90% 79.56% -40.94% -3.79% 39.93% -
  Horiz. % 109.19% 128.62% 142.76% 79.51% 134.63% 139.93% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.40 10.33 7.33 3.74 5.75 5.53 5.14 59.63%
  QoQ % 0.68% 40.93% 95.99% -34.96% 3.98% 7.59% -
  Horiz. % 202.33% 200.97% 142.61% 72.76% 111.87% 107.59% 100.00%
EPS 0.49 0.56 0.62 0.33 0.58 0.58 0.54 -6.24%
  QoQ % -12.50% -9.68% 87.88% -43.10% 0.00% 7.41% -
  Horiz. % 90.74% 103.70% 114.81% 61.11% 107.41% 107.41% 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 0.1599 0.1550 0.1543 0.1481 0.1511 0.1457 0.1916 -11.31%
  QoQ % 3.16% 0.45% 4.19% -1.99% 3.71% -23.96% -
  Horiz. % 83.46% 80.90% 80.53% 77.30% 78.86% 76.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.40 10.33 7.33 3.74 5.75 5.53 3.85 93.38%
  QoQ % 0.68% 40.93% 95.99% -34.96% 3.98% 43.64% -
  Horiz. % 270.13% 268.31% 190.39% 97.14% 149.35% 143.64% 100.00%
EPS 0.49 0.56 0.62 0.33 0.58 0.58 0.41 12.56%
  QoQ % -12.50% -9.68% 87.88% -43.10% 0.00% 41.46% -
  Horiz. % 119.51% 136.59% 151.22% 80.49% 141.46% 141.46% 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 0.1599 0.1550 0.1543 0.1481 0.1511 0.1457 0.1437 7.35%
  QoQ % 3.16% 0.45% 4.19% -1.99% 3.71% 1.39% -
  Horiz. % 111.27% 107.86% 107.38% 103.06% 105.15% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.3400 0.3500 0.2900 0.2850 0.2950 0.3600 0.3600 -
P/RPS 3.27 3.39 3.96 7.63 5.13 6.51 7.01 -39.71%
  QoQ % -3.54% -14.39% -48.10% 48.73% -21.20% -7.13% -
  Horiz. % 46.65% 48.36% 56.49% 108.84% 73.18% 92.87% 100.00%
P/EPS 68.76 62.02 46.50 85.58 51.30 62.35 66.36 2.39%
  QoQ % 10.87% 33.38% -45.66% 66.82% -17.72% -6.04% -
  Horiz. % 103.62% 93.46% 70.07% 128.96% 77.31% 93.96% 100.00%
EY 1.45 1.61 2.15 1.17 1.95 1.60 1.51 -2.65%
  QoQ % -9.94% -25.12% 83.76% -40.00% 21.88% 5.96% -
  Horiz. % 96.03% 106.62% 142.38% 77.48% 129.14% 105.96% 100.00%
DY 0.00 1.43 0.00 1.75 0.00 1.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.88% 0.00% 125.90% 0.00% 100.00% -
P/NAPS 2.13 2.26 1.88 1.92 1.95 2.47 1.88 8.64%
  QoQ % -5.75% 20.21% -2.08% -1.54% -21.05% 31.38% -
  Horiz. % 113.30% 120.21% 100.00% 102.13% 103.72% 131.38% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 25/08/16 27/05/16 26/02/16 20/11/15 27/08/15 -
Price 0.3600 0.3600 0.3350 0.3050 0.2850 0.3150 0.3400 -
P/RPS 3.46 3.48 4.57 8.16 4.96 5.70 6.62 -34.99%
  QoQ % -0.57% -23.85% -44.00% 64.52% -12.98% -13.90% -
  Horiz. % 52.27% 52.57% 69.03% 123.26% 74.92% 86.10% 100.00%
P/EPS 72.80 63.80 53.71 91.59 49.56 54.56 62.68 10.44%
  QoQ % 14.11% 18.79% -41.36% 84.81% -9.16% -12.95% -
  Horiz. % 116.15% 101.79% 85.69% 146.12% 79.07% 87.05% 100.00%
EY 1.37 1.57 1.86 1.09 2.02 1.83 1.60 -9.79%
  QoQ % -12.74% -15.59% 70.64% -46.04% 10.38% 14.38% -
  Horiz. % 85.62% 98.13% 116.25% 68.12% 126.25% 114.37% 100.00%
DY 0.00 1.39 0.00 1.64 0.00 1.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.42% 0.00% 103.14% 0.00% 100.00% -
P/NAPS 2.25 2.32 2.17 2.06 1.89 2.16 1.77 17.26%
  QoQ % -3.02% 6.91% 5.34% 8.99% -12.50% 22.03% -
  Horiz. % 127.12% 131.07% 122.60% 116.38% 106.78% 122.03% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers