[OPENSYS] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 54.5%
YoY- 11.04%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 13,957 21,233 23,890 20,058 17,229 40,158 21,412 -24.80%
PBT 2,623 5,054 4,223 3,543 2,366 7,014 2,946 -7.44%
Tax -773 -1,286 -1,148 -957 -694 -1,930 -766 0.60%
NP 1,850 3,768 3,075 2,586 1,672 5,084 2,180 -10.35%
-
NP to SH 1,848 3,771 3,068 2,574 1,666 5,079 2,172 -10.20%
-
Tax Rate 29.47% 25.45% 27.18% 27.01% 29.33% 27.52% 26.00% -
Total Cost 12,107 17,465 20,815 17,472 15,557 35,074 19,232 -26.52%
-
Net Worth 71,494 107,241 67,025 65,536 65,536 62,557 59,578 12.91%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 1,117 1,117 1,117 744 1,489 744 1,489 -17.42%
Div Payout % 60.45% 29.62% 36.41% 28.93% 89.40% 14.66% 68.58% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 71,494 107,241 67,025 65,536 65,536 62,557 59,578 12.91%
NOSH 446,838 446,838 297,892 297,892 297,892 297,892 297,892 31.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 13.25% 17.75% 12.87% 12.89% 9.70% 12.66% 10.18% -
ROE 2.58% 3.52% 4.58% 3.93% 2.54% 8.12% 3.65% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.12 4.75 5.35 6.73 5.78 13.48 7.19 -42.65%
EPS 0.41 0.84 0.69 0.86 0.56 1.71 0.73 -31.90%
DPS 0.25 0.25 0.25 0.25 0.50 0.25 0.50 -36.97%
NAPS 0.16 0.24 0.15 0.22 0.22 0.21 0.20 -13.81%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.12 4.75 5.35 4.49 3.86 8.99 4.79 -24.83%
EPS 0.41 0.84 0.69 0.58 0.37 1.14 0.49 -11.19%
DPS 0.25 0.25 0.25 0.17 0.33 0.17 0.33 -16.88%
NAPS 0.16 0.24 0.15 0.1467 0.1467 0.14 0.1333 12.93%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.525 0.525 0.86 0.715 0.31 0.37 0.33 -
P/RPS 16.81 11.05 16.09 10.62 5.36 2.74 4.59 137.40%
P/EPS 126.94 62.21 125.25 82.75 55.43 21.70 45.26 98.75%
EY 0.79 1.61 0.80 1.21 1.80 4.61 2.21 -49.60%
DY 0.48 0.48 0.29 0.35 1.61 0.68 1.52 -53.59%
P/NAPS 3.28 2.19 5.73 3.25 1.41 1.76 1.65 58.03%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 23/11/20 24/08/20 18/05/20 24/02/20 25/11/19 -
Price 0.48 0.55 0.64 1.07 0.375 0.365 0.39 -
P/RPS 15.37 11.57 11.97 15.89 6.48 2.71 5.43 99.97%
P/EPS 116.06 65.17 93.21 123.83 67.05 21.41 53.49 67.52%
EY 0.86 1.53 1.07 0.81 1.49 4.67 1.87 -40.39%
DY 0.52 0.45 0.39 0.23 1.33 0.68 1.28 -45.11%
P/NAPS 3.00 2.29 4.27 4.86 1.70 1.74 1.95 33.23%

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