[OPENSYS] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 19.19%
YoY- 41.25%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 14,672 13,957 21,233 23,890 20,058 17,229 40,158 -48.92%
PBT 3,729 2,623 5,054 4,223 3,543 2,366 7,014 -34.39%
Tax -962 -773 -1,286 -1,148 -957 -694 -1,930 -37.16%
NP 2,767 1,850 3,768 3,075 2,586 1,672 5,084 -33.36%
-
NP to SH 2,766 1,848 3,771 3,068 2,574 1,666 5,079 -33.33%
-
Tax Rate 25.80% 29.47% 25.45% 27.18% 27.01% 29.33% 27.52% -
Total Cost 11,905 12,107 17,465 20,815 17,472 15,557 35,074 -51.37%
-
Net Worth 71,494 71,494 107,241 67,025 65,536 65,536 62,557 9.31%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 1,117 1,117 1,117 1,117 744 1,489 744 31.14%
Div Payout % 40.39% 60.45% 29.62% 36.41% 28.93% 89.40% 14.66% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 71,494 71,494 107,241 67,025 65,536 65,536 62,557 9.31%
NOSH 446,838 446,838 446,838 297,892 297,892 297,892 297,892 31.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 18.86% 13.25% 17.75% 12.87% 12.89% 9.70% 12.66% -
ROE 3.87% 2.58% 3.52% 4.58% 3.93% 2.54% 8.12% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.28 3.12 4.75 5.35 6.73 5.78 13.48 -61.05%
EPS 0.62 0.41 0.84 0.69 0.86 0.56 1.71 -49.18%
DPS 0.25 0.25 0.25 0.25 0.25 0.50 0.25 0.00%
NAPS 0.16 0.16 0.24 0.15 0.22 0.22 0.21 -16.59%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.28 3.12 4.75 5.35 4.49 3.86 8.99 -48.97%
EPS 0.62 0.41 0.84 0.69 0.58 0.37 1.14 -33.39%
DPS 0.25 0.25 0.25 0.25 0.17 0.33 0.17 29.34%
NAPS 0.16 0.16 0.24 0.15 0.1467 0.1467 0.14 9.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.39 0.525 0.525 0.86 0.715 0.31 0.37 -
P/RPS 11.88 16.81 11.05 16.09 10.62 5.36 2.74 166.13%
P/EPS 63.00 126.94 62.21 125.25 82.75 55.43 21.70 103.64%
EY 1.59 0.79 1.61 0.80 1.21 1.80 4.61 -50.85%
DY 0.64 0.48 0.48 0.29 0.35 1.61 0.68 -3.96%
P/NAPS 2.44 3.28 2.19 5.73 3.25 1.41 1.76 24.35%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 24/05/21 22/02/21 23/11/20 24/08/20 18/05/20 24/02/20 -
Price 0.38 0.48 0.55 0.64 1.07 0.375 0.365 -
P/RPS 11.57 15.37 11.57 11.97 15.89 6.48 2.71 163.40%
P/EPS 61.39 116.06 65.17 93.21 123.83 67.05 21.41 101.96%
EY 1.63 0.86 1.53 1.07 0.81 1.49 4.67 -50.45%
DY 0.66 0.52 0.45 0.39 0.23 1.33 0.68 -1.97%
P/NAPS 2.38 3.00 2.29 4.27 4.86 1.70 1.74 23.24%

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