Highlights

[OPENSYS] QoQ Quarter Result on 2018-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -45.45%    YoY -     88.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 45,899 17,139 15,094 17,228 35,018 15,234 16,237 99.55%
  QoQ % 167.80% 13.55% -12.39% -50.80% 129.87% -6.18% -
  Horiz. % 282.68% 105.56% 92.96% 106.10% 215.67% 93.82% 100.00%
PBT 5,413 3,171 3,027 2,671 5,462 2,123 927 223.23%
  QoQ % 70.70% 4.76% 13.33% -51.10% 157.28% 129.02% -
  Horiz. % 583.93% 342.07% 326.54% 288.13% 589.21% 229.02% 100.00%
Tax -1,470 -1,038 -832 -776 -1,988 -614 -268 210.06%
  QoQ % -41.62% -24.76% -7.22% 60.97% -223.78% -129.10% -
  Horiz. % 548.51% 387.31% 310.45% 289.55% 741.79% 229.10% 100.00%
NP 3,943 2,133 2,195 1,895 3,474 1,509 659 228.51%
  QoQ % 84.86% -2.82% 15.83% -45.45% 130.22% 128.98% -
  Horiz. % 598.33% 323.67% 333.08% 287.56% 527.16% 228.98% 100.00%
NP to SH 3,931 2,118 2,196 1,895 3,474 1,509 659 227.84%
  QoQ % 85.60% -3.55% 15.88% -45.45% 130.22% 128.98% -
  Horiz. % 596.51% 321.40% 333.23% 287.56% 527.16% 228.98% 100.00%
Tax Rate 27.16 % 32.73 % 27.49 % 29.05 % 36.40 % 28.92 % 28.91 % -4.07%
  QoQ % -17.02% 19.06% -5.37% -20.19% 25.86% 0.03% -
  Horiz. % 93.95% 113.21% 95.09% 100.48% 125.91% 100.03% 100.00%
Total Cost 41,956 15,006 12,899 15,333 31,544 13,725 15,578 93.23%
  QoQ % 179.59% 16.33% -15.87% -51.39% 129.83% -11.89% -
  Horiz. % 269.33% 96.33% 82.80% 98.43% 202.49% 88.11% 100.00%
Net Worth 56,599 5,421,634 5,356,098 51,356 51,386 47,901 47,871 11.78%
  QoQ % -98.96% 1.22% 10,329.23% -0.06% 7.28% 0.06% -
  Horiz. % 118.23% 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 744 1,489 - 1,489 - 1,489 - -
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
Div Payout % 18.95 % 70.32 % - % 78.60 % - % 98.71 % - % -
  QoQ % -73.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.20% 71.24% 0.00% 79.63% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 56,599 5,421,634 5,356,098 51,356 51,386 47,901 47,871 11.78%
  QoQ % -98.96% 1.22% 10,329.23% -0.06% 7.28% 0.06% -
  Horiz. % 118.23% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.59 % 12.45 % 14.54 % 11.00 % 9.92 % 9.91 % 4.06 % 64.58%
  QoQ % -31.00% -14.37% 32.18% 10.89% 0.10% 144.09% -
  Horiz. % 211.58% 306.65% 358.13% 270.94% 244.33% 244.09% 100.00%
ROE 6.95 % 0.04 % 0.04 % 3.69 % 6.76 % 3.15 % 1.38 % 192.95%
  QoQ % 17,275.00% 0.00% -98.92% -45.41% 114.60% 128.26% -
  Horiz. % 503.62% 2.90% 2.90% 267.39% 489.86% 228.26% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.41 5.75 5.07 5.78 11.76 5.11 5.45 99.58%
  QoQ % 168.00% 13.41% -12.28% -50.85% 130.14% -6.24% -
  Horiz. % 282.75% 105.50% 93.03% 106.06% 215.78% 93.76% 100.00%
EPS 1.32 0.72 0.74 0.64 1.17 0.51 0.22 229.12%
  QoQ % 83.33% -2.70% 15.63% -45.30% 129.41% 131.82% -
  Horiz. % 600.00% 327.27% 336.36% 290.91% 531.82% 231.82% 100.00%
DPS 0.25 0.50 0.00 0.50 0.00 0.50 0.00 -
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1900 18.2000 17.9800 0.1724 0.1725 0.1608 0.1607 11.78%
  QoQ % -98.96% 1.22% 10,329.23% -0.06% 7.28% 0.06% -
  Horiz. % 118.23% 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.41 5.75 5.07 5.78 11.76 5.11 5.45 99.58%
  QoQ % 168.00% 13.41% -12.28% -50.85% 130.14% -6.24% -
  Horiz. % 282.75% 105.50% 93.03% 106.06% 215.78% 93.76% 100.00%
EPS 1.32 0.72 0.74 0.64 1.17 0.51 0.22 229.12%
  QoQ % 83.33% -2.70% 15.63% -45.30% 129.41% 131.82% -
  Horiz. % 600.00% 327.27% 336.36% 290.91% 531.82% 231.82% 100.00%
DPS 0.25 0.50 0.00 0.50 0.00 0.50 0.00 -
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.1900 18.2000 17.9800 0.1724 0.1725 0.1608 0.1607 11.78%
  QoQ % -98.96% 1.22% 10,329.23% -0.06% 7.28% 0.06% -
  Horiz. % 118.23% 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2850 0.3250 0.2850 0.2800 0.2900 0.3200 0.3500 -
P/RPS 1.85 5.65 5.62 4.84 2.47 6.26 6.42 -56.27%
  QoQ % -67.26% 0.53% 16.12% 95.95% -60.54% -2.49% -
  Horiz. % 28.82% 88.01% 87.54% 75.39% 38.47% 97.51% 100.00%
P/EPS 21.60 45.71 38.66 44.02 24.87 63.17 158.21 -73.39%
  QoQ % -52.75% 18.24% -12.18% 77.00% -60.63% -60.07% -
  Horiz. % 13.65% 28.89% 24.44% 27.82% 15.72% 39.93% 100.00%
EY 4.63 2.19 2.59 2.27 4.02 1.58 0.63 276.63%
  QoQ % 111.42% -15.44% 14.10% -43.53% 154.43% 150.79% -
  Horiz. % 734.92% 347.62% 411.11% 360.32% 638.10% 250.79% 100.00%
DY 0.88 1.54 0.00 1.79 0.00 1.56 0.00 -
  QoQ % -42.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.41% 98.72% 0.00% 114.74% 0.00% 100.00% -
P/NAPS 1.50 0.02 0.02 1.62 1.68 1.99 2.18 -22.01%
  QoQ % 7,400.00% 0.00% -98.77% -3.57% -15.58% -8.72% -
  Horiz. % 68.81% 0.92% 0.92% 74.31% 77.06% 91.28% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 24/08/18 16/05/18 26/02/18 24/11/17 25/08/17 -
Price 0.3450 0.3300 0.3000 0.3000 0.3000 0.3000 0.3450 -
P/RPS 2.24 5.74 5.92 5.19 2.55 5.87 6.33 -49.88%
  QoQ % -60.98% -3.04% 14.07% 103.53% -56.56% -7.27% -
  Horiz. % 35.39% 90.68% 93.52% 81.99% 40.28% 92.73% 100.00%
P/EPS 26.14 46.41 40.70 47.16 25.72 59.22 155.95 -69.50%
  QoQ % -43.68% 14.03% -13.70% 83.36% -56.57% -62.03% -
  Horiz. % 16.76% 29.76% 26.10% 30.24% 16.49% 37.97% 100.00%
EY 3.82 2.15 2.46 2.12 3.89 1.69 0.64 227.98%
  QoQ % 77.67% -12.60% 16.04% -45.50% 130.18% 164.06% -
  Horiz. % 596.88% 335.94% 384.38% 331.25% 607.81% 264.06% 100.00%
DY 0.72 1.52 0.00 1.67 0.00 1.67 0.00 -
  QoQ % -52.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.11% 91.02% 0.00% 100.00% 0.00% 100.00% -
P/NAPS 1.82 0.02 0.02 1.74 1.74 1.87 2.15 -10.49%
  QoQ % 9,000.00% 0.00% -98.85% 0.00% -6.95% -13.02% -
  Horiz. % 84.65% 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.
 


 

27  56  308  1465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.255-0.015 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 VELESTO-WA 0.150.00 
 SCOMIES 0.105+0.005 
 VELESTO 0.330.00 
 DWL 0.66+0.005 
 ARMADA 0.24-0.01 
 PWORTH 0.070.00 
 FITTERS 0.44+0.01 
Partners & Brokers