[OPENSYS] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 151.67%
YoY- -5.96%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 17,229 102,871 62,713 41,301 14,740 95,361 49,462 -50.46%
PBT 2,366 15,350 8,336 5,390 2,186 14,288 8,871 -58.53%
Tax -694 -4,212 -2,282 -1,516 -642 -4,117 -2,647 -59.00%
NP 1,672 11,138 6,054 3,874 1,544 10,171 6,224 -58.33%
-
NP to SH 1,666 11,099 6,020 3,848 1,529 10,144 6,209 -58.36%
-
Tax Rate 29.33% 27.44% 27.38% 28.13% 29.37% 28.81% 29.84% -
Total Cost 15,557 91,733 56,659 37,427 13,196 85,190 43,238 -49.38%
-
Net Worth 65,536 62,557 59,578 59,578 56,599 56,599 5,421,634 -94.71%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 1,489 4,468 3,723 2,234 1,489 3,723 2,978 -36.97%
Div Payout % 89.40% 40.26% 61.85% 58.06% 97.41% 36.71% 47.98% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 65,536 62,557 59,578 59,578 56,599 56,599 5,421,634 -94.71%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 9.70% 10.83% 9.65% 9.38% 10.47% 10.67% 12.58% -
ROE 2.54% 17.74% 10.10% 6.46% 2.70% 17.92% 0.11% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 5.78 34.53 21.05 13.86 4.95 32.01 16.60 -50.47%
EPS 0.56 3.74 2.02 1.29 0.51 3.41 2.09 -58.40%
DPS 0.50 1.50 1.25 0.75 0.50 1.25 1.00 -36.97%
NAPS 0.22 0.21 0.20 0.20 0.19 0.19 18.20 -94.71%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 3.86 23.02 14.03 9.24 3.30 21.34 11.07 -50.42%
EPS 0.37 2.48 1.35 0.86 0.34 2.27 1.39 -58.58%
DPS 0.33 1.00 0.83 0.50 0.33 0.83 0.67 -37.60%
NAPS 0.1467 0.14 0.1333 0.1333 0.1267 0.1267 12.1333 -94.71%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.31 0.37 0.33 0.325 0.335 0.285 0.325 -
P/RPS 5.36 1.07 1.57 2.34 6.77 0.89 1.96 95.43%
P/EPS 55.43 9.93 16.33 25.16 65.27 8.37 15.59 132.77%
EY 1.80 10.07 6.12 3.97 1.53 11.95 6.41 -57.08%
DY 1.61 4.05 3.79 2.31 1.49 4.39 3.08 -35.08%
P/NAPS 1.41 1.76 1.65 1.62 1.76 1.50 0.02 1602.16%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/05/20 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 -
Price 0.375 0.365 0.39 0.325 0.32 0.345 0.33 -
P/RPS 6.48 1.06 1.85 2.34 6.47 1.08 1.99 119.53%
P/EPS 67.05 9.80 19.30 25.16 62.34 10.13 15.83 161.55%
EY 1.49 10.21 5.18 3.97 1.60 9.87 6.32 -61.80%
DY 1.33 4.11 3.21 2.31 1.56 3.62 3.03 -42.21%
P/NAPS 1.70 1.74 1.95 1.62 1.68 1.82 0.02 1827.99%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment