Highlights

[OPENSYS] YoY Quarter Result on 2016-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     87.30%    YoY -     53.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 15,094 16,237 21,824 11,481 10,558 9,380 7,571 12.18%
  YoY % -7.04% -25.60% 90.09% 8.74% 12.56% 23.89% -
  Horiz. % 199.37% 214.46% 288.26% 151.64% 139.45% 123.89% 100.00%
PBT 3,027 927 2,483 1,723 1,614 1,806 802 24.77%
  YoY % 226.54% -62.67% 44.11% 6.75% -10.63% 125.19% -
  Horiz. % 377.43% 115.59% 309.60% 214.84% 201.25% 225.19% 100.00%
Tax -832 -268 -625 -511 -413 -460 -252 22.02%
  YoY % -210.45% 57.12% -22.31% -23.73% 10.22% -82.54% -
  Horiz. % 330.16% 106.35% 248.02% 202.78% 163.89% 182.54% 100.00%
NP 2,195 659 1,858 1,212 1,201 1,346 550 25.93%
  YoY % 233.08% -64.53% 53.30% 0.92% -10.77% 144.73% -
  Horiz. % 399.09% 119.82% 337.82% 220.36% 218.36% 244.73% 100.00%
NP to SH 2,196 659 1,858 1,212 1,201 1,346 550 25.94%
  YoY % 233.23% -64.53% 53.30% 0.92% -10.77% 144.73% -
  Horiz. % 399.27% 119.82% 337.82% 220.36% 218.36% 244.73% 100.00%
Tax Rate 27.49 % 28.91 % 25.17 % 29.66 % 25.59 % 25.47 % 31.42 % -2.20%
  YoY % -4.91% 14.86% -15.14% 15.90% 0.47% -18.94% -
  Horiz. % 87.49% 92.01% 80.11% 94.40% 81.44% 81.06% 100.00%
Total Cost 12,899 15,578 19,966 10,269 9,357 8,034 7,021 10.66%
  YoY % -17.20% -21.98% 94.43% 9.75% 16.47% 14.43% -
  Horiz. % 183.72% 221.88% 284.38% 146.26% 133.27% 114.43% 100.00%
Net Worth 5,356,098 47,871 45,964 42,807 38,182 35,054 33,513 132.87%
  YoY % 11,088.55% 4.15% 7.38% 12.11% 8.92% 4.60% -
  Horiz. % 15,982.15% 142.84% 137.15% 127.73% 113.93% 104.60% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 1,117 1,117 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 82.99 % 203.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -59.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.86% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 5,356,098 47,871 45,964 42,807 38,182 35,054 33,513 132.87%
  YoY % 11,088.55% 4.15% 7.38% 12.11% 8.92% 4.60% -
  Horiz. % 15,982.15% 142.84% 137.15% 127.73% 113.93% 104.60% 100.00%
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 223,420 4.91%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.54 % 4.06 % 8.51 % 10.56 % 11.38 % 14.35 % 7.26 % 12.27%
  YoY % 258.13% -52.29% -19.41% -7.21% -20.70% 97.66% -
  Horiz. % 200.28% 55.92% 117.22% 145.45% 156.75% 197.66% 100.00%
ROE 0.04 % 1.38 % 4.04 % 2.83 % 3.15 % 3.84 % 1.64 % -46.13%
  YoY % -97.10% -65.84% 42.76% -10.16% -17.97% 134.15% -
  Horiz. % 2.44% 84.15% 246.34% 172.56% 192.07% 234.15% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.07 5.45 7.33 5.14 4.73 4.20 3.39 6.94%
  YoY % -6.97% -25.65% 42.61% 8.67% 12.62% 23.89% -
  Horiz. % 149.56% 160.77% 216.22% 151.62% 139.53% 123.89% 100.00%
EPS 0.74 0.22 0.62 0.54 0.54 0.60 0.25 19.82%
  YoY % 236.36% -64.52% 14.81% 0.00% -10.00% 140.00% -
  Horiz. % 296.00% 88.00% 248.00% 216.00% 216.00% 240.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 17.9800 0.1607 0.1543 0.1916 0.1709 0.1569 0.1500 121.97%
  YoY % 11,088.55% 4.15% -19.47% 12.11% 8.92% 4.60% -
  Horiz. % 11,986.67% 107.13% 102.87% 127.73% 113.93% 104.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.07 5.45 7.33 3.85 3.54 3.15 2.54 12.20%
  YoY % -6.97% -25.65% 90.39% 8.76% 12.38% 24.02% -
  Horiz. % 199.61% 214.57% 288.58% 151.57% 139.37% 124.02% 100.00%
EPS 0.74 0.22 0.62 0.41 0.40 0.45 0.18 26.56%
  YoY % 236.36% -64.52% 51.22% 2.50% -11.11% 150.00% -
  Horiz. % 411.11% 122.22% 344.44% 227.78% 222.22% 250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 17.9800 0.1607 0.1543 0.1437 0.1282 0.1177 0.1125 132.87%
  YoY % 11,088.55% 4.15% 7.38% 12.09% 8.92% 4.62% -
  Horiz. % 15,982.22% 142.84% 137.16% 127.73% 113.96% 104.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2850 0.3500 0.2900 0.3600 0.4250 0.1300 0.1200 -
P/RPS 5.62 6.42 3.96 7.01 8.99 3.10 3.54 8.00%
  YoY % -12.46% 62.12% -43.51% -22.02% 190.00% -12.43% -
  Horiz. % 158.76% 181.36% 111.86% 198.02% 253.95% 87.57% 100.00%
P/EPS 38.66 158.21 46.50 66.36 79.06 21.58 48.75 -3.79%
  YoY % -75.56% 240.24% -29.93% -16.06% 266.36% -55.73% -
  Horiz. % 79.30% 324.53% 95.38% 136.12% 162.17% 44.27% 100.00%
EY 2.59 0.63 2.15 1.51 1.26 4.63 2.05 3.97%
  YoY % 311.11% -70.70% 42.38% 19.84% -72.79% 125.85% -
  Horiz. % 126.34% 30.73% 104.88% 73.66% 61.46% 225.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.85 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -7.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 92.33% 100.00%
P/NAPS 0.02 2.18 1.88 1.88 2.49 0.83 0.80 -45.91%
  YoY % -99.08% 15.96% 0.00% -24.50% 200.00% 3.75% -
  Horiz. % 2.50% 272.50% 235.00% 235.00% 311.25% 103.75% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 -
Price 0.3000 0.3450 0.3350 0.3400 0.4300 0.1400 0.1600 -
P/RPS 5.92 6.33 4.57 6.62 9.10 3.33 4.72 3.85%
  YoY % -6.48% 38.51% -30.97% -27.25% 173.27% -29.45% -
  Horiz. % 125.42% 134.11% 96.82% 140.25% 192.80% 70.55% 100.00%
P/EPS 40.70 155.95 53.71 62.68 79.99 23.24 64.99 -7.50%
  YoY % -73.90% 190.36% -14.31% -21.64% 244.19% -64.24% -
  Horiz. % 62.63% 239.96% 82.64% 96.45% 123.08% 35.76% 100.00%
EY 2.46 0.64 1.86 1.60 1.25 4.30 1.54 8.12%
  YoY % 284.38% -65.59% 16.25% 28.00% -70.93% 179.22% -
  Horiz. % 159.74% 41.56% 120.78% 103.90% 81.17% 279.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.57 3.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 114.06% 100.00%
P/NAPS 0.02 2.15 2.17 1.77 2.52 0.89 1.07 -48.47%
  YoY % -99.07% -0.92% 22.60% -29.76% 183.15% -16.82% -
  Horiz. % 1.87% 200.93% 202.80% 165.42% 235.51% 83.18% 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 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers