[OPENSYS] YoY Cumulative Quarter Result on 31-Mar-2018 [#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- -71.78%
YoY- 88.75%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 13,957 17,229 14,740 17,228 29,524 11,134 27,426 -10.63%
PBT 2,623 2,366 2,186 2,671 1,363 1,339 4,268 -7.78%
Tax -773 -694 -642 -776 -359 -347 -1,153 -6.44%
NP 1,850 1,672 1,544 1,895 1,004 992 3,115 -8.31%
-
NP to SH 1,848 1,666 1,529 1,895 1,004 992 3,115 -8.32%
-
Tax Rate 29.47% 29.33% 29.37% 29.05% 26.34% 25.91% 27.01% -
Total Cost 12,107 15,557 13,196 15,333 28,520 10,142 24,311 -10.96%
-
Net Worth 71,494 65,536 56,599 51,356 0 44,117 40,796 9.79%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 1,117 1,489 1,489 1,489 1,489 1,489 1,117 0.00%
Div Payout % 60.45% 89.40% 97.41% 78.60% 148.35% 150.15% 35.86% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 71,494 65,536 56,599 51,356 0 44,117 40,796 9.79%
NOSH 446,838 297,892 297,892 297,892 297,892 297,892 223,420 12.23%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.25% 9.70% 10.47% 11.00% 3.40% 8.91% 11.36% -
ROE 2.58% 2.54% 2.70% 3.69% 0.00% 2.25% 7.64% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.12 5.78 4.95 5.78 9.91 3.74 12.28 -20.39%
EPS 0.41 0.56 0.51 0.64 0.34 0.33 1.39 -18.39%
DPS 0.25 0.50 0.50 0.50 0.50 0.50 0.50 -10.90%
NAPS 0.16 0.22 0.19 0.1724 0.00 0.1481 0.1826 -2.17%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 3.12 3.86 3.30 3.86 6.61 2.49 6.14 -10.66%
EPS 0.41 0.37 0.34 0.42 0.22 0.22 0.70 -8.52%
DPS 0.25 0.33 0.33 0.33 0.33 0.33 0.25 0.00%
NAPS 0.16 0.1467 0.1267 0.1149 0.00 0.0987 0.0913 9.79%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.525 0.31 0.335 0.28 0.35 0.285 0.36 -
P/RPS 16.81 5.36 6.77 4.84 3.53 7.63 2.93 33.76%
P/EPS 126.94 55.43 65.27 44.02 103.85 85.58 25.82 30.36%
EY 0.79 1.80 1.53 2.27 0.96 1.17 3.87 -23.24%
DY 0.48 1.61 1.49 1.79 1.43 1.75 1.39 -16.22%
P/NAPS 3.28 1.41 1.76 1.62 0.00 1.92 1.97 8.85%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 18/05/20 27/05/19 16/05/18 26/05/17 27/05/16 26/05/15 -
Price 0.48 0.375 0.32 0.30 0.355 0.305 0.335 -
P/RPS 15.37 6.48 6.47 5.19 3.58 8.16 2.73 33.34%
P/EPS 116.06 67.05 62.34 47.16 105.33 91.59 24.03 29.98%
EY 0.86 1.49 1.60 2.12 0.95 1.09 4.16 -23.08%
DY 0.52 1.33 1.56 1.67 1.41 1.64 1.49 -16.07%
P/NAPS 3.00 1.70 1.68 1.74 0.00 2.06 1.83 8.57%

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