[OPENSYS] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 58.98%
YoY- -25.07%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 45,852 29,524 94,706 63,736 32,957 11,134 72,506 -26.34%
PBT 2,381 1,363 7,888 6,160 3,822 1,339 10,645 -63.18%
Tax -649 -359 -1,884 -1,629 -972 -347 -3,272 -66.02%
NP 1,732 1,004 6,004 4,531 2,850 992 7,373 -61.96%
-
NP to SH 1,732 1,004 6,004 4,531 2,850 992 7,373 -61.96%
-
Tax Rate 27.26% 26.34% 23.88% 26.44% 25.43% 25.91% 30.74% -
Total Cost 44,120 28,520 88,702 59,205 30,107 10,142 65,133 -22.88%
-
Net Worth 47,871 0 47,632 46,173 45,964 44,117 44,624 4.79%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,489 1,489 2,978 2,978 1,489 1,489 2,978 -37.03%
Div Payout % 86.00% 148.35% 49.62% 65.75% 52.26% 150.15% 40.40% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 47,871 0 47,632 46,173 45,964 44,117 44,624 4.79%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.78% 3.40% 6.34% 7.11% 8.65% 8.91% 10.17% -
ROE 3.62% 0.00% 12.60% 9.81% 6.20% 2.25% 16.52% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.39 9.91 31.79 21.40 11.06 3.74 24.34 -26.35%
EPS 0.58 0.34 2.02 1.52 0.96 0.33 2.48 -62.07%
DPS 0.50 0.50 1.00 1.00 0.50 0.50 1.00 -37.03%
NAPS 0.1607 0.00 0.1599 0.155 0.1543 0.1481 0.1498 4.79%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.26 6.61 21.19 14.26 7.38 2.49 16.23 -26.36%
EPS 0.39 0.22 1.34 1.01 0.64 0.22 1.65 -61.80%
DPS 0.33 0.33 0.67 0.67 0.33 0.33 0.67 -37.65%
NAPS 0.1071 0.00 0.1066 0.1033 0.1029 0.0987 0.0999 4.75%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.35 0.35 0.34 0.35 0.29 0.285 0.295 -
P/RPS 2.27 3.53 1.07 1.64 2.62 7.63 1.21 52.16%
P/EPS 60.20 103.85 16.87 23.01 30.31 85.58 11.92 194.65%
EY 1.66 0.96 5.93 4.35 3.30 1.17 8.39 -66.07%
DY 1.43 1.43 2.94 2.86 1.72 1.75 3.39 -43.78%
P/NAPS 2.18 0.00 2.13 2.26 1.88 1.92 1.97 6.99%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 24/02/17 24/11/16 25/08/16 27/05/16 26/02/16 -
Price 0.345 0.355 0.36 0.36 0.335 0.305 0.285 -
P/RPS 2.24 3.58 1.13 1.68 3.03 8.16 1.17 54.24%
P/EPS 59.34 105.33 17.86 23.67 35.02 91.59 11.51 198.73%
EY 1.69 0.95 5.60 4.23 2.86 1.09 8.68 -66.44%
DY 1.45 1.41 2.78 2.78 1.49 1.64 3.51 -44.56%
P/NAPS 2.15 0.00 2.25 2.32 2.17 2.06 1.90 8.59%

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