Highlights

[OPENSYS] QoQ Quarter Result on 2019-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -61.10%    YoY -     -19.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 40,158 21,412 26,561 14,740 45,899 17,139 15,094 91.66%
  QoQ % 87.55% -19.39% 80.20% -67.89% 167.80% 13.55% -
  Horiz. % 266.05% 141.86% 175.97% 97.65% 304.09% 113.55% 100.00%
PBT 7,014 2,946 3,205 2,186 5,413 3,171 3,027 74.84%
  QoQ % 138.09% -8.08% 46.61% -59.62% 70.70% 4.76% -
  Horiz. % 231.71% 97.32% 105.88% 72.22% 178.82% 104.76% 100.00%
Tax -1,930 -766 -875 -642 -1,470 -1,038 -832 74.97%
  QoQ % -151.96% 12.46% -36.29% 56.33% -41.62% -24.76% -
  Horiz. % 231.97% 92.07% 105.17% 77.16% 176.68% 124.76% 100.00%
NP 5,084 2,180 2,330 1,544 3,943 2,133 2,195 74.79%
  QoQ % 133.21% -6.44% 50.91% -60.84% 84.86% -2.82% -
  Horiz. % 231.62% 99.32% 106.15% 70.34% 179.64% 97.18% 100.00%
NP to SH 5,079 2,172 2,318 1,529 3,931 2,118 2,196 74.62%
  QoQ % 133.84% -6.30% 51.60% -61.10% 85.60% -3.55% -
  Horiz. % 231.28% 98.91% 105.56% 69.63% 179.01% 96.45% 100.00%
Tax Rate 27.52 % 26.00 % 27.30 % 29.37 % 27.16 % 32.73 % 27.49 % 0.07%
  QoQ % 5.85% -4.76% -7.05% 8.14% -17.02% 19.06% -
  Horiz. % 100.11% 94.58% 99.31% 106.84% 98.80% 119.06% 100.00%
Total Cost 35,074 19,232 24,231 13,196 41,956 15,006 12,899 94.46%
  QoQ % 82.37% -20.63% 83.62% -68.55% 179.59% 16.33% -
  Horiz. % 271.91% 149.10% 187.85% 102.30% 325.27% 116.33% 100.00%
Net Worth 62,557 59,578 59,578 56,599 56,599 5,421,634 5,356,098 -94.81%
  QoQ % 5.00% 0.00% 5.26% 0.00% -98.96% 1.22% -
  Horiz. % 1.17% 1.11% 1.11% 1.06% 1.06% 101.22% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 744 1,489 744 1,489 744 1,489 - -
  QoQ % -50.00% 100.00% -50.00% 100.00% -50.00% 0.00% -
  Horiz. % 50.00% 100.00% 50.00% 100.00% 50.00% 100.00% -
Div Payout % 14.66 % 68.58 % 32.13 % 97.41 % 18.95 % 70.32 % - % -
  QoQ % -78.62% 113.45% -67.02% 414.04% -73.05% 0.00% -
  Horiz. % 20.85% 97.53% 45.69% 138.52% 26.95% 100.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 62,557 59,578 59,578 56,599 56,599 5,421,634 5,356,098 -94.81%
  QoQ % 5.00% 0.00% 5.26% 0.00% -98.96% 1.22% -
  Horiz. % 1.17% 1.11% 1.11% 1.06% 1.06% 101.22% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.66 % 10.18 % 8.77 % 10.47 % 8.59 % 12.45 % 14.54 % -8.79%
  QoQ % 24.36% 16.08% -16.24% 21.89% -31.00% -14.37% -
  Horiz. % 87.07% 70.01% 60.32% 72.01% 59.08% 85.63% 100.00%
ROE 8.12 % 3.65 % 3.89 % 2.70 % 6.95 % 0.04 % 0.04 % 3,320.80%
  QoQ % 122.47% -6.17% 44.07% -61.15% 17,275.00% 0.00% -
  Horiz. % 20,300.00% 9,125.00% 9,725.00% 6,750.00% 17,375.00% 100.00% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.48 7.19 8.92 4.95 15.41 5.75 5.07 91.58%
  QoQ % 87.48% -19.39% 80.20% -67.88% 168.00% 13.41% -
  Horiz. % 265.88% 141.81% 175.94% 97.63% 303.94% 113.41% 100.00%
EPS 1.71 0.73 0.78 0.51 1.32 0.72 0.74 74.52%
  QoQ % 134.25% -6.41% 52.94% -61.36% 83.33% -2.70% -
  Horiz. % 231.08% 98.65% 105.41% 68.92% 178.38% 97.30% 100.00%
DPS 0.25 0.50 0.25 0.50 0.25 0.50 0.00 -
  QoQ % -50.00% 100.00% -50.00% 100.00% -50.00% 0.00% -
  Horiz. % 50.00% 100.00% 50.00% 100.00% 50.00% 100.00% -
NAPS 0.2100 0.2000 0.2000 0.1900 0.1900 18.2000 17.9800 -94.81%
  QoQ % 5.00% 0.00% 5.26% 0.00% -98.96% 1.22% -
  Horiz. % 1.17% 1.11% 1.11% 1.06% 1.06% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.48 7.19 8.92 4.95 15.41 5.75 5.07 91.58%
  QoQ % 87.48% -19.39% 80.20% -67.88% 168.00% 13.41% -
  Horiz. % 265.88% 141.81% 175.94% 97.63% 303.94% 113.41% 100.00%
EPS 1.71 0.73 0.78 0.51 1.32 0.72 0.74 74.52%
  QoQ % 134.25% -6.41% 52.94% -61.36% 83.33% -2.70% -
  Horiz. % 231.08% 98.65% 105.41% 68.92% 178.38% 97.30% 100.00%
DPS 0.25 0.50 0.25 0.50 0.25 0.50 0.00 -
  QoQ % -50.00% 100.00% -50.00% 100.00% -50.00% 0.00% -
  Horiz. % 50.00% 100.00% 50.00% 100.00% 50.00% 100.00% -
NAPS 0.2100 0.2000 0.2000 0.1900 0.1900 18.2000 17.9800 -94.81%
  QoQ % 5.00% 0.00% 5.26% 0.00% -98.96% 1.22% -
  Horiz. % 1.17% 1.11% 1.11% 1.06% 1.06% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.3700 0.3300 0.3250 0.3350 0.2850 0.3250 0.2850 -
P/RPS 2.74 4.59 3.65 6.77 1.85 5.65 5.62 -37.97%
  QoQ % -40.31% 25.75% -46.09% 265.95% -67.26% 0.53% -
  Horiz. % 48.75% 81.67% 64.95% 120.46% 32.92% 100.53% 100.00%
P/EPS 21.70 45.26 41.77 65.27 21.60 45.71 38.66 -31.88%
  QoQ % -52.05% 8.36% -36.00% 202.18% -52.75% 18.24% -
  Horiz. % 56.13% 117.07% 108.04% 168.83% 55.87% 118.24% 100.00%
EY 4.61 2.21 2.39 1.53 4.63 2.19 2.59 46.72%
  QoQ % 108.60% -7.53% 56.21% -66.95% 111.42% -15.44% -
  Horiz. % 177.99% 85.33% 92.28% 59.07% 178.76% 84.56% 100.00%
DY 0.68 1.52 0.77 1.49 0.88 1.54 0.00 -
  QoQ % -55.26% 97.40% -48.32% 69.32% -42.86% 0.00% -
  Horiz. % 44.16% 98.70% 50.00% 96.75% 57.14% 100.00% -
P/NAPS 1.76 1.65 1.62 1.76 1.50 0.02 0.02 1,862.37%
  QoQ % 6.67% 1.85% -7.95% 17.33% 7,400.00% 0.00% -
  Horiz. % 8,800.00% 8,250.00% 8,100.00% 8,800.00% 7,500.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 24/08/18 -
Price 0.3650 0.3900 0.3250 0.3200 0.3450 0.3300 0.3000 -
P/RPS 2.71 5.43 3.65 6.47 2.24 5.74 5.92 -40.52%
  QoQ % -50.09% 48.77% -43.59% 188.84% -60.98% -3.04% -
  Horiz. % 45.78% 91.72% 61.66% 109.29% 37.84% 96.96% 100.00%
P/EPS 21.41 53.49 41.77 62.34 26.14 46.41 40.70 -34.76%
  QoQ % -59.97% 28.06% -33.00% 138.49% -43.68% 14.03% -
  Horiz. % 52.60% 131.43% 102.63% 153.17% 64.23% 114.03% 100.00%
EY 4.67 1.87 2.39 1.60 3.82 2.15 2.46 53.14%
  QoQ % 149.73% -21.76% 49.38% -58.12% 77.67% -12.60% -
  Horiz. % 189.84% 76.02% 97.15% 65.04% 155.28% 87.40% 100.00%
DY 0.68 1.28 0.77 1.56 0.72 1.52 0.00 -
  QoQ % -46.87% 66.23% -50.64% 116.67% -52.63% 0.00% -
  Horiz. % 44.74% 84.21% 50.66% 102.63% 47.37% 100.00% -
P/NAPS 1.74 1.95 1.62 1.68 1.82 0.02 0.02 1,847.51%
  QoQ % -10.77% 20.37% -3.57% -7.69% 9,000.00% 0.00% -
  Horiz. % 8,700.00% 9,750.00% 8,100.00% 8,400.00% 9,100.00% 100.00% 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
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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