Highlights

[OPENSYS] QoQ Quarter Result on 2017-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 26-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -31.84%    YoY -     1.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 35,018 15,234 16,237 29,524 30,971 30,778 21,824 36.94%
  QoQ % 129.87% -6.18% -45.00% -4.67% 0.63% 41.03% -
  Horiz. % 160.46% 69.80% 74.40% 135.28% 141.91% 141.03% 100.00%
PBT 5,462 2,123 927 1,363 1,728 2,338 2,483 68.90%
  QoQ % 157.28% 129.02% -31.99% -21.12% -26.09% -5.84% -
  Horiz. % 219.98% 85.50% 37.33% 54.89% 69.59% 94.16% 100.00%
Tax -1,988 -614 -268 -359 -255 -657 -625 115.83%
  QoQ % -223.78% -129.10% 25.35% -40.78% 61.19% -5.12% -
  Horiz. % 318.08% 98.24% 42.88% 57.44% 40.80% 105.12% 100.00%
NP 3,474 1,509 659 1,004 1,473 1,681 1,858 51.60%
  QoQ % 130.22% 128.98% -34.36% -31.84% -12.37% -9.53% -
  Horiz. % 186.98% 81.22% 35.47% 54.04% 79.28% 90.47% 100.00%
NP to SH 3,474 1,509 659 1,004 1,473 1,681 1,858 51.60%
  QoQ % 130.22% 128.98% -34.36% -31.84% -12.37% -9.53% -
  Horiz. % 186.98% 81.22% 35.47% 54.04% 79.28% 90.47% 100.00%
Tax Rate 36.40 % 28.92 % 28.91 % 26.34 % 14.76 % 28.10 % 25.17 % 27.80%
  QoQ % 25.86% 0.03% 9.76% 78.46% -47.47% 11.64% -
  Horiz. % 144.62% 114.90% 114.86% 104.65% 58.64% 111.64% 100.00%
Total Cost 31,544 13,725 15,578 28,520 29,498 29,097 19,966 35.54%
  QoQ % 129.83% -11.89% -45.38% -3.32% 1.38% 45.73% -
  Horiz. % 157.99% 68.74% 78.02% 142.84% 147.74% 145.73% 100.00%
Net Worth 51,386 47,901 47,871 0 47,632 46,173 45,964 7.69%
  QoQ % 7.28% 0.06% 0.00% 0.00% 3.16% 0.45% -
  Horiz. % 111.80% 104.21% 104.15% 0.00% 103.63% 100.45% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 % - % 98.71 % - % 148.35 % - % 88.61 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.40% 0.00% 167.42% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 51,386 47,901 47,871 0 47,632 46,173 45,964 7.69%
  QoQ % 7.28% 0.06% 0.00% 0.00% 3.16% 0.45% -
  Horiz. % 111.80% 104.21% 104.15% 0.00% 103.63% 100.45% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.92 % 9.91 % 4.06 % 3.40 % 4.76 % 5.46 % 8.51 % 10.73%
  QoQ % 0.10% 144.09% 19.41% -28.57% -12.82% -35.84% -
  Horiz. % 116.57% 116.45% 47.71% 39.95% 55.93% 64.16% 100.00%
ROE 6.76 % 3.15 % 1.38 % - % 3.09 % 3.64 % 4.04 % 40.81%
  QoQ % 114.60% 128.26% 0.00% 0.00% -15.11% -9.90% -
  Horiz. % 167.33% 77.97% 34.16% 0.00% 76.49% 90.10% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.76 5.11 5.45 9.91 10.40 10.33 7.33 36.93%
  QoQ % 130.14% -6.24% -45.01% -4.71% 0.68% 40.93% -
  Horiz. % 160.44% 69.71% 74.35% 135.20% 141.88% 140.93% 100.00%
EPS 1.17 0.51 0.22 0.34 0.49 0.56 0.62 52.53%
  QoQ % 129.41% 131.82% -35.29% -30.61% -12.50% -9.68% -
  Horiz. % 188.71% 82.26% 35.48% 54.84% 79.03% 90.32% 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 0.1725 0.1608 0.1607 0.0000 0.1599 0.1550 0.1543 7.69%
  QoQ % 7.28% 0.06% 0.00% 0.00% 3.16% 0.45% -
  Horiz. % 111.80% 104.21% 104.15% 0.00% 103.63% 100.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.76 5.11 5.45 9.91 10.40 10.33 7.33 36.93%
  QoQ % 130.14% -6.24% -45.01% -4.71% 0.68% 40.93% -
  Horiz. % 160.44% 69.71% 74.35% 135.20% 141.88% 140.93% 100.00%
EPS 1.17 0.51 0.22 0.34 0.49 0.56 0.62 52.53%
  QoQ % 129.41% 131.82% -35.29% -30.61% -12.50% -9.68% -
  Horiz. % 188.71% 82.26% 35.48% 54.84% 79.03% 90.32% 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 0.1725 0.1608 0.1607 0.0000 0.1599 0.1550 0.1543 7.69%
  QoQ % 7.28% 0.06% 0.00% 0.00% 3.16% 0.45% -
  Horiz. % 111.80% 104.21% 104.15% 0.00% 103.63% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2900 0.3200 0.3500 0.3500 0.3400 0.3500 0.2900 -
P/RPS 2.47 6.26 6.42 3.53 3.27 3.39 3.96 -26.94%
  QoQ % -60.54% -2.49% 81.87% 7.95% -3.54% -14.39% -
  Horiz. % 62.37% 158.08% 162.12% 89.14% 82.58% 85.61% 100.00%
P/EPS 24.87 63.17 158.21 103.85 68.76 62.02 46.50 -34.04%
  QoQ % -60.63% -60.07% 52.34% 51.03% 10.87% 33.38% -
  Horiz. % 53.48% 135.85% 340.24% 223.33% 147.87% 133.38% 100.00%
EY 4.02 1.58 0.63 0.96 1.45 1.61 2.15 51.60%
  QoQ % 154.43% 150.79% -34.38% -33.79% -9.94% -25.12% -
  Horiz. % 186.98% 73.49% 29.30% 44.65% 67.44% 74.88% 100.00%
DY 0.00 1.56 0.00 1.43 0.00 1.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.09% 0.00% 100.00% 0.00% 100.00% -
P/NAPS 1.68 1.99 2.18 0.00 2.13 2.26 1.88 -7.21%
  QoQ % -15.58% -8.72% 0.00% 0.00% -5.75% 20.21% -
  Horiz. % 89.36% 105.85% 115.96% 0.00% 113.30% 120.21% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 26/05/17 24/02/17 24/11/16 25/08/16 -
Price 0.3000 0.3000 0.3450 0.3550 0.3600 0.3600 0.3350 -
P/RPS 2.55 5.87 6.33 3.58 3.46 3.48 4.57 -32.15%
  QoQ % -56.56% -7.27% 76.82% 3.47% -0.57% -23.85% -
  Horiz. % 55.80% 128.45% 138.51% 78.34% 75.71% 76.15% 100.00%
P/EPS 25.72 59.22 155.95 105.33 72.80 63.80 53.71 -38.71%
  QoQ % -56.57% -62.03% 48.06% 44.68% 14.11% 18.79% -
  Horiz. % 47.89% 110.26% 290.36% 196.11% 135.54% 118.79% 100.00%
EY 3.89 1.69 0.64 0.95 1.37 1.57 1.86 63.32%
  QoQ % 130.18% 164.06% -32.63% -30.66% -12.74% -15.59% -
  Horiz. % 209.14% 90.86% 34.41% 51.08% 73.66% 84.41% 100.00%
DY 0.00 1.67 0.00 1.41 0.00 1.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.14% 0.00% 101.44% 0.00% 100.00% -
P/NAPS 1.74 1.87 2.15 0.00 2.25 2.32 2.17 -13.66%
  QoQ % -6.95% -13.02% 0.00% 0.00% -3.02% 6.91% -
  Horiz. % 80.18% 86.18% 99.08% 0.00% 103.69% 106.91% 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