[ELSOFT] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
17-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 64.44%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 40,642 16,490 64,348 46,730 30,101 14,747 63,613 -25.88%
PBT 20,275 8,176 30,320 21,763 13,245 5,571 31,399 -25.35%
Tax -175 -87 -470 -220 -144 -40 -213 -12.31%
NP 20,100 8,089 29,850 21,543 13,101 5,531 31,186 -25.44%
-
NP to SH 20,100 8,089 29,850 21,543 13,101 5,531 31,186 -25.44%
-
Tax Rate 0.86% 1.06% 1.55% 1.01% 1.09% 0.72% 0.68% -
Total Cost 20,542 8,401 34,498 25,187 17,000 9,216 32,427 -26.30%
-
Net Worth 107,670 110,185 107,366 104,520 104,146 0 97,818 6.62%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 13,803 5,509 22,023 13,752 8,222 - 27,171 -36.41%
Div Payout % 68.68% 68.11% 73.78% 63.84% 62.76% - 87.13% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 107,670 110,185 107,366 104,520 104,146 0 97,818 6.62%
NOSH 276,643 275,512 275,399 275,142 274,159 273,203 271,718 1.20%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 49.46% 49.05% 46.39% 46.10% 43.52% 37.51% 49.02% -
ROE 18.67% 7.34% 27.80% 20.61% 12.58% 0.00% 31.88% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.72 5.99 23.37 16.99 10.98 5.40 23.41 -26.66%
EPS 7.28 2.94 10.84 7.83 4.78 2.03 11.48 -26.24%
DPS 5.00 2.00 8.00 5.00 3.00 0.00 10.00 -37.08%
NAPS 0.39 0.40 0.39 0.38 0.38 0.00 0.36 5.49%
Adjusted Per Share Value based on latest NOSH - 275,142
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.86 2.38 9.27 6.73 4.34 2.12 9.16 -25.81%
EPS 2.90 1.17 4.30 3.10 1.89 0.80 4.49 -25.34%
DPS 1.99 0.79 3.17 1.98 1.18 0.00 3.91 -36.33%
NAPS 0.1551 0.1587 0.1547 0.1506 0.15 0.00 0.1409 6.62%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.58 2.49 2.70 2.58 2.50 1.95 1.42 -
P/RPS 17.53 41.60 11.55 15.19 22.76 36.11 6.07 103.19%
P/EPS 35.44 84.79 24.90 32.94 52.30 96.29 12.37 102.10%
EY 2.82 1.18 4.02 3.04 1.91 1.04 8.08 -50.52%
DY 1.94 0.80 2.96 1.94 1.20 0.00 7.04 -57.75%
P/NAPS 6.62 6.23 6.92 6.79 6.58 0.00 3.94 41.46%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 25/05/18 23/02/18 17/11/17 18/08/17 22/05/17 23/02/17 -
Price 3.19 2.59 2.62 2.53 2.76 2.67 1.65 -
P/RPS 21.67 43.27 11.21 14.89 25.13 49.45 7.05 111.83%
P/EPS 43.82 88.20 24.16 32.30 57.74 131.84 14.38 110.61%
EY 2.28 1.13 4.14 3.10 1.73 0.76 6.96 -52.57%
DY 1.57 0.77 3.05 1.98 1.09 0.00 6.06 -59.46%
P/NAPS 8.18 6.48 6.72 6.66 7.26 0.00 4.58 47.36%

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