Highlights

[OPENSYS] YoY Quarter Result on 2018-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     15.88%    YoY -     233.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 26,561 15,094 16,237 21,824 11,481 10,558 9,380 18.93%
  YoY % 75.97% -7.04% -25.60% 90.09% 8.74% 12.56% -
  Horiz. % 283.17% 160.92% 173.10% 232.67% 122.40% 112.56% 100.00%
PBT 3,205 3,027 927 2,483 1,723 1,614 1,806 10.03%
  YoY % 5.88% 226.54% -62.67% 44.11% 6.75% -10.63% -
  Horiz. % 177.46% 167.61% 51.33% 137.49% 95.40% 89.37% 100.00%
Tax -875 -832 -268 -625 -511 -413 -460 11.31%
  YoY % -5.17% -210.45% 57.12% -22.31% -23.73% 10.22% -
  Horiz. % 190.22% 180.87% 58.26% 135.87% 111.09% 89.78% 100.00%
NP 2,330 2,195 659 1,858 1,212 1,201 1,346 9.57%
  YoY % 6.15% 233.08% -64.53% 53.30% 0.92% -10.77% -
  Horiz. % 173.11% 163.08% 48.96% 138.04% 90.04% 89.23% 100.00%
NP to SH 2,318 2,196 659 1,858 1,212 1,201 1,346 9.48%
  YoY % 5.56% 233.23% -64.53% 53.30% 0.92% -10.77% -
  Horiz. % 172.21% 163.15% 48.96% 138.04% 90.04% 89.23% 100.00%
Tax Rate 27.30 % 27.49 % 28.91 % 25.17 % 29.66 % 25.59 % 25.47 % 1.16%
  YoY % -0.69% -4.91% 14.86% -15.14% 15.90% 0.47% -
  Horiz. % 107.18% 107.93% 113.51% 98.82% 116.45% 100.47% 100.00%
Total Cost 24,231 12,899 15,578 19,966 10,269 9,357 8,034 20.19%
  YoY % 87.85% -17.20% -21.98% 94.43% 9.75% 16.47% -
  Horiz. % 301.61% 160.56% 193.90% 248.52% 127.82% 116.47% 100.00%
Net Worth 59,578 5,356,098 47,871 45,964 42,807 38,182 35,054 9.24%
  YoY % -98.89% 11,088.55% 4.15% 7.38% 12.11% 8.92% -
  Horiz. % 169.96% 15,279.30% 136.56% 131.12% 122.12% 108.92% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 744 - - - - - 1,117 -6.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 32.13 % - % - % - % - % - % 82.99 % -14.62%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.72% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 59,578 5,356,098 47,871 45,964 42,807 38,182 35,054 9.24%
  YoY % -98.89% 11,088.55% 4.15% 7.38% 12.11% 8.92% -
  Horiz. % 169.96% 15,279.30% 136.56% 131.12% 122.12% 108.92% 100.00%
NOSH 297,892 297,892 297,892 297,892 223,420 223,420 223,420 4.91%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.77 % 14.54 % 4.06 % 8.51 % 10.56 % 11.38 % 14.35 % -7.88%
  YoY % -39.68% 258.13% -52.29% -19.41% -7.21% -20.70% -
  Horiz. % 61.11% 101.32% 28.29% 59.30% 73.59% 79.30% 100.00%
ROE 3.89 % 0.04 % 1.38 % 4.04 % 2.83 % 3.15 % 3.84 % 0.22%
  YoY % 9,625.00% -97.10% -65.84% 42.76% -10.16% -17.97% -
  Horiz. % 101.30% 1.04% 35.94% 105.21% 73.70% 82.03% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.92 5.07 5.45 7.33 5.14 4.73 4.20 13.37%
  YoY % 75.94% -6.97% -25.65% 42.61% 8.67% 12.62% -
  Horiz. % 212.38% 120.71% 129.76% 174.52% 122.38% 112.62% 100.00%
EPS 0.78 0.74 0.22 0.62 0.54 0.54 0.60 4.47%
  YoY % 5.41% 236.36% -64.52% 14.81% 0.00% -10.00% -
  Horiz. % 130.00% 123.33% 36.67% 103.33% 90.00% 90.00% 100.00%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.50 -10.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2000 17.9800 0.1607 0.1543 0.1916 0.1709 0.1569 4.13%
  YoY % -98.89% 11,088.55% 4.15% -19.47% 12.11% 8.92% -
  Horiz. % 127.47% 11,459.53% 102.42% 98.34% 122.12% 108.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.92 5.07 5.45 7.33 3.85 3.54 3.15 18.93%
  YoY % 75.94% -6.97% -25.65% 90.39% 8.76% 12.38% -
  Horiz. % 283.17% 160.95% 173.02% 232.70% 122.22% 112.38% 100.00%
EPS 0.78 0.74 0.22 0.62 0.41 0.40 0.45 9.60%
  YoY % 5.41% 236.36% -64.52% 51.22% 2.50% -11.11% -
  Horiz. % 173.33% 164.44% 48.89% 137.78% 91.11% 88.89% 100.00%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.38 -6.74%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.79% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2000 17.9800 0.1607 0.1543 0.1437 0.1282 0.1177 9.23%
  YoY % -98.89% 11,088.55% 4.15% 7.38% 12.09% 8.92% -
  Horiz. % 169.92% 15,276.12% 136.53% 131.10% 122.09% 108.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.3250 0.2850 0.3500 0.2900 0.3600 0.4250 0.1300 -
P/RPS 3.65 5.62 6.42 3.96 7.01 8.99 3.10 2.76%
  YoY % -35.05% -12.46% 62.12% -43.51% -22.02% 190.00% -
  Horiz. % 117.74% 181.29% 207.10% 127.74% 226.13% 290.00% 100.00%
P/EPS 41.77 38.66 158.21 46.50 66.36 79.06 21.58 11.63%
  YoY % 8.04% -75.56% 240.24% -29.93% -16.06% 266.36% -
  Horiz. % 193.56% 179.15% 733.13% 215.48% 307.51% 366.36% 100.00%
EY 2.39 2.59 0.63 2.15 1.51 1.26 4.63 -10.43%
  YoY % -7.72% 311.11% -70.70% 42.38% 19.84% -72.79% -
  Horiz. % 51.62% 55.94% 13.61% 46.44% 32.61% 27.21% 100.00%
DY 0.77 0.00 0.00 0.00 0.00 0.00 3.85 -23.52%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.62 0.02 2.18 1.88 1.88 2.49 0.83 11.79%
  YoY % 8,000.00% -99.08% 15.96% 0.00% -24.50% 200.00% -
  Horiz. % 195.18% 2.41% 262.65% 226.51% 226.51% 300.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 24/08/18 25/08/17 25/08/16 27/08/15 22/08/14 23/08/13 -
Price 0.3250 0.3000 0.3450 0.3350 0.3400 0.4300 0.1400 -
P/RPS 3.65 5.92 6.33 4.57 6.62 9.10 3.33 1.54%
  YoY % -38.34% -6.48% 38.51% -30.97% -27.25% 173.27% -
  Horiz. % 109.61% 177.78% 190.09% 137.24% 198.80% 273.27% 100.00%
P/EPS 41.77 40.70 155.95 53.71 62.68 79.99 23.24 10.26%
  YoY % 2.63% -73.90% 190.36% -14.31% -21.64% 244.19% -
  Horiz. % 179.73% 175.13% 671.04% 231.11% 269.71% 344.19% 100.00%
EY 2.39 2.46 0.64 1.86 1.60 1.25 4.30 -9.32%
  YoY % -2.85% 284.38% -65.59% 16.25% 28.00% -70.93% -
  Horiz. % 55.58% 57.21% 14.88% 43.26% 37.21% 29.07% 100.00%
DY 0.77 0.00 0.00 0.00 0.00 0.00 3.57 -22.55%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 21.57% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.62 0.02 2.15 2.17 1.77 2.52 0.89 10.49%
  YoY % 8,000.00% -99.07% -0.92% 22.60% -29.76% 183.15% -
  Horiz. % 182.02% 2.25% 241.57% 243.82% 198.88% 283.15% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

237  841  406  512 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.24-0.015 
 SAPNRG 0.115-0.015 
 BORNOIL 0.07+0.005 
 AT 0.09-0.015 
 PWORTH 0.040.00 
 PHB 0.035-0.005 
 LAMBO 0.0550.00 
 TRIVE 0.020.00 
 PHB-WB 0.02-0.005 
 NEXGRAM 0.0650.00 

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