[OPENSYS] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 72.51%
YoY- -39.23%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 17,228 96,104 61,086 45,852 29,524 94,706 63,736 -58.22%
PBT 2,671 9,966 4,504 2,381 1,363 7,888 6,160 -42.74%
Tax -776 -3,251 -1,263 -649 -359 -1,884 -1,629 -39.03%
NP 1,895 6,715 3,241 1,732 1,004 6,004 4,531 -44.10%
-
NP to SH 1,895 6,715 3,241 1,732 1,004 6,004 4,531 -44.10%
-
Tax Rate 29.05% 32.62% 28.04% 27.26% 26.34% 23.88% 26.44% -
Total Cost 15,333 89,389 57,845 44,120 28,520 88,702 59,205 -59.40%
-
Net Worth 51,356 51,386 47,901 47,871 0 47,632 46,173 7.35%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 1,489 2,978 2,978 1,489 1,489 2,978 2,978 -37.03%
Div Payout % 78.60% 44.36% 91.91% 86.00% 148.35% 49.62% 65.75% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 51,356 51,386 47,901 47,871 0 47,632 46,173 7.35%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.00% 6.99% 5.31% 3.78% 3.40% 6.34% 7.11% -
ROE 3.69% 13.07% 6.77% 3.62% 0.00% 12.60% 9.81% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.78 32.26 20.51 15.39 9.91 31.79 21.40 -58.24%
EPS 0.64 2.25 1.09 0.58 0.34 2.02 1.52 -43.85%
DPS 0.50 1.00 1.00 0.50 0.50 1.00 1.00 -37.03%
NAPS 0.1724 0.1725 0.1608 0.1607 0.00 0.1599 0.155 7.35%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.86 21.51 13.67 10.26 6.61 21.19 14.26 -58.18%
EPS 0.42 1.50 0.73 0.39 0.22 1.34 1.01 -44.31%
DPS 0.33 0.67 0.67 0.33 0.33 0.67 0.67 -37.65%
NAPS 0.1149 0.115 0.1072 0.1071 0.00 0.1066 0.1033 7.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.28 0.29 0.32 0.35 0.35 0.34 0.35 -
P/RPS 4.84 0.90 1.56 2.27 3.53 1.07 1.64 105.88%
P/EPS 44.02 12.87 29.41 60.20 103.85 16.87 23.01 54.16%
EY 2.27 7.77 3.40 1.66 0.96 5.93 4.35 -35.20%
DY 1.79 3.45 3.13 1.43 1.43 2.94 2.86 -26.85%
P/NAPS 1.62 1.68 1.99 2.18 0.00 2.13 2.26 -19.92%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 26/02/18 24/11/17 25/08/17 26/05/17 24/02/17 24/11/16 -
Price 0.30 0.30 0.30 0.345 0.355 0.36 0.36 -
P/RPS 5.19 0.93 1.46 2.24 3.58 1.13 1.68 112.26%
P/EPS 47.16 13.31 27.57 59.34 105.33 17.86 23.67 58.40%
EY 2.12 7.51 3.63 1.69 0.95 5.60 4.23 -36.93%
DY 1.67 3.33 3.33 1.45 1.41 2.78 2.78 -28.82%
P/NAPS 1.74 1.74 1.87 2.15 0.00 2.25 2.32 -17.46%

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