Highlights

[OPENSYS] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 17,229 14,740 17,228 29,524 11,134 27,426 9,301 10.81%
  YoY % 16.89% -14.44% -41.65% 165.17% -59.40% 194.87% -
  Horiz. % 185.24% 158.48% 185.23% 317.43% 119.71% 294.87% 100.00%
PBT 2,366 2,186 2,671 1,363 1,339 4,268 2,496 -0.89%
  YoY % 8.23% -18.16% 95.96% 1.79% -68.63% 70.99% -
  Horiz. % 94.79% 87.58% 107.01% 54.61% 53.65% 170.99% 100.00%
Tax -694 -642 -776 -359 -347 -1,153 -636 1.46%
  YoY % -8.10% 17.27% -116.16% -3.46% 69.90% -81.29% -
  Horiz. % 109.12% 100.94% 122.01% 56.45% 54.56% 181.29% 100.00%
NP 1,672 1,544 1,895 1,004 992 3,115 1,860 -1.76%
  YoY % 8.29% -18.52% 88.75% 1.21% -68.15% 67.47% -
  Horiz. % 89.89% 83.01% 101.88% 53.98% 53.33% 167.47% 100.00%
NP to SH 1,666 1,529 1,895 1,004 992 3,115 1,860 -1.82%
  YoY % 8.96% -19.31% 88.75% 1.21% -68.15% 67.47% -
  Horiz. % 89.57% 82.20% 101.88% 53.98% 53.33% 167.47% 100.00%
Tax Rate 29.33 % 29.37 % 29.05 % 26.34 % 25.91 % 27.01 % 25.48 % 2.37%
  YoY % -0.14% 1.10% 10.29% 1.66% -4.07% 6.00% -
  Horiz. % 115.11% 115.27% 114.01% 103.38% 101.69% 106.00% 100.00%
Total Cost 15,557 13,196 15,333 28,520 10,142 24,311 7,441 13.07%
  YoY % 17.89% -13.94% -46.24% 181.21% -58.28% 226.72% -
  Horiz. % 209.07% 177.34% 206.06% 383.28% 136.30% 326.72% 100.00%
Net Worth 65,536 56,599 51,356 0 44,117 40,796 36,976 10.00%
  YoY % 15.79% 10.21% 0.00% 0.00% 8.14% 10.33% -
  Horiz. % 177.24% 153.07% 138.89% 0.00% 119.31% 110.33% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 1,489 1,489 1,489 1,489 1,489 1,117 1,117 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
Div Payout % 89.40 % 97.41 % 78.60 % 148.35 % 150.15 % 35.86 % 60.06 % 6.85%
  YoY % -8.22% 23.93% -47.02% -1.20% 318.71% -40.29% -
  Horiz. % 148.85% 162.19% 130.87% 247.00% 250.00% 59.71% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 65,536 56,599 51,356 0 44,117 40,796 36,976 10.00%
  YoY % 15.79% 10.21% 0.00% 0.00% 8.14% 10.33% -
  Horiz. % 177.24% 153.07% 138.89% 0.00% 119.31% 110.33% 100.00%
NOSH 297,892 297,892 297,892 297,892 297,892 223,420 223,420 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 9.70 % 10.47 % 11.00 % 3.40 % 8.91 % 11.36 % 20.00 % -11.35%
  YoY % -7.35% -4.82% 223.53% -61.84% -21.57% -43.20% -
  Horiz. % 48.50% 52.35% 55.00% 17.00% 44.55% 56.80% 100.00%
ROE 2.54 % 2.70 % 3.69 % - % 2.25 % 7.64 % 5.03 % -10.75%
  YoY % -5.93% -26.83% 0.00% 0.00% -70.55% 51.89% -
  Horiz. % 50.50% 53.68% 73.36% 0.00% 44.73% 151.89% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.78 4.95 5.78 9.91 3.74 12.28 4.16 5.63%
  YoY % 16.77% -14.36% -41.68% 164.97% -69.54% 195.19% -
  Horiz. % 138.94% 118.99% 138.94% 238.22% 89.90% 295.19% 100.00%
EPS 0.56 0.51 0.64 0.34 0.33 1.39 0.83 -6.34%
  YoY % 9.80% -20.31% 88.24% 3.03% -76.26% 67.47% -
  Horiz. % 67.47% 61.45% 77.11% 40.96% 39.76% 167.47% 100.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
  YoY % 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%
NAPS 0.2200 0.1900 0.1724 0.0000 0.1481 0.1826 0.1655 4.85%
  YoY % 15.79% 10.21% 0.00% 0.00% -18.89% 10.33% -
  Horiz. % 132.93% 114.80% 104.17% 0.00% 89.49% 110.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 5.78 4.95 5.78 9.91 3.74 9.21 3.12 10.81%
  YoY % 16.77% -14.36% -41.68% 164.97% -59.39% 195.19% -
  Horiz. % 185.26% 158.65% 185.26% 317.63% 119.87% 295.19% 100.00%
EPS 0.56 0.51 0.64 0.34 0.33 1.05 0.62 -1.68%
  YoY % 9.80% -20.31% 88.24% 3.03% -68.57% 69.35% -
  Horiz. % 90.32% 82.26% 103.23% 54.84% 53.23% 169.35% 100.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.38 0.38 4.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 31.58% 0.00% -
  Horiz. % 131.58% 131.58% 131.58% 131.58% 131.58% 100.00% 100.00%
NAPS 0.2200 0.1900 0.1724 0.0000 0.1481 0.1370 0.1241 10.00%
  YoY % 15.79% 10.21% 0.00% 0.00% 8.10% 10.39% -
  Horiz. % 177.28% 153.10% 138.92% 0.00% 119.34% 110.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.3100 0.3350 0.2800 0.3500 0.2850 0.3600 0.2350 -
P/RPS 5.36 6.77 4.84 3.53 7.63 2.93 5.64 -0.84%
  YoY % -20.83% 39.88% 37.11% -53.74% 160.41% -48.05% -
  Horiz. % 95.04% 120.04% 85.82% 62.59% 135.28% 51.95% 100.00%
P/EPS 55.43 65.27 44.02 103.85 85.58 25.82 28.23 11.89%
  YoY % -15.08% 48.27% -57.61% 21.35% 231.45% -8.54% -
  Horiz. % 196.35% 231.21% 155.93% 367.87% 303.15% 91.46% 100.00%
EY 1.80 1.53 2.27 0.96 1.17 3.87 3.54 -10.65%
  YoY % 17.65% -32.60% 136.46% -17.95% -69.77% 9.32% -
  Horiz. % 50.85% 43.22% 64.12% 27.12% 33.05% 109.32% 100.00%
DY 1.61 1.49 1.79 1.43 1.75 1.39 2.13 -4.55%
  YoY % 8.05% -16.76% 25.17% -18.29% 25.90% -34.74% -
  Horiz. % 75.59% 69.95% 84.04% 67.14% 82.16% 65.26% 100.00%
P/NAPS 1.41 1.76 1.62 0.00 1.92 1.97 1.42 -0.12%
  YoY % -19.89% 8.64% 0.00% 0.00% -2.54% 38.73% -
  Horiz. % 99.30% 123.94% 114.08% 0.00% 135.21% 138.73% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date - 27/05/19 16/05/18 26/05/17 27/05/16 26/05/15 23/05/14 -
Price 0.3750 0.3200 0.3000 0.3550 0.3050 0.3350 0.2550 -
P/RPS 6.48 6.47 5.19 3.58 8.16 2.73 6.13 0.93%
  YoY % 0.15% 24.66% 44.97% -56.13% 198.90% -55.46% -
  Horiz. % 105.71% 105.55% 84.67% 58.40% 133.12% 44.54% 100.00%
P/EPS 67.05 62.34 47.16 105.33 91.59 24.03 30.63 13.93%
  YoY % 7.56% 32.19% -55.23% 15.00% 281.15% -21.55% -
  Horiz. % 218.90% 203.53% 153.97% 343.88% 299.02% 78.45% 100.00%
EY 1.49 1.60 2.12 0.95 1.09 4.16 3.26 -12.22%
  YoY % -6.88% -24.53% 123.16% -12.84% -73.80% 27.61% -
  Horiz. % 45.71% 49.08% 65.03% 29.14% 33.44% 127.61% 100.00%
DY 1.33 1.56 1.67 1.41 1.64 1.49 1.96 -6.25%
  YoY % -14.74% -6.59% 18.44% -14.02% 10.07% -23.98% -
  Horiz. % 67.86% 79.59% 85.20% 71.94% 83.67% 76.02% 100.00%
P/NAPS 1.70 1.68 1.74 0.00 2.06 1.83 1.54 1.66%
  YoY % 1.19% -3.45% 0.00% 0.00% 12.57% 18.83% -
  Horiz. % 110.39% 109.09% 112.99% 0.00% 133.77% 118.83% 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
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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