[ELSOFT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -82.26%
YoY- 254.1%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 64,348 46,730 30,101 14,747 63,613 47,404 28,583 71.51%
PBT 30,320 21,763 13,245 5,571 31,399 22,120 12,045 84.73%
Tax -470 -220 -144 -40 -213 -156 -120 147.85%
NP 29,850 21,543 13,101 5,531 31,186 21,964 11,925 84.04%
-
NP to SH 29,850 21,543 13,101 5,531 31,186 21,964 11,925 84.04%
-
Tax Rate 1.55% 1.01% 1.09% 0.72% 0.68% 0.71% 1.00% -
Total Cost 34,498 25,187 17,000 9,216 32,427 25,440 16,658 62.25%
-
Net Worth 107,366 104,520 104,146 0 97,818 94,188 88,754 13.49%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 22,023 13,752 8,222 - 27,171 10,867 5,433 153.58%
Div Payout % 73.78% 63.84% 62.76% - 87.13% 49.48% 45.57% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 107,366 104,520 104,146 0 97,818 94,188 88,754 13.49%
NOSH 275,399 275,142 274,159 273,203 271,718 181,132 181,132 32.12%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 46.39% 46.10% 43.52% 37.51% 49.02% 46.33% 41.72% -
ROE 27.80% 20.61% 12.58% 0.00% 31.88% 23.32% 13.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 23.37 16.99 10.98 5.40 23.41 26.17 15.78 29.83%
EPS 10.84 7.83 4.78 2.03 11.48 12.13 6.58 39.36%
DPS 8.00 5.00 3.00 0.00 10.00 6.00 3.00 91.95%
NAPS 0.39 0.38 0.38 0.00 0.36 0.52 0.49 -14.08%
Adjusted Per Share Value based on latest NOSH - 273,203
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.27 6.73 4.34 2.12 9.16 6.83 4.12 71.45%
EPS 4.30 3.10 1.89 0.80 4.49 3.16 1.72 83.89%
DPS 3.17 1.98 1.18 0.00 3.91 1.57 0.78 154.01%
NAPS 0.1547 0.1506 0.15 0.00 0.1409 0.1357 0.1279 13.48%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.70 2.58 2.50 1.95 1.42 1.94 1.46 -
P/RPS 11.55 15.19 22.76 36.11 6.07 7.41 9.25 15.90%
P/EPS 24.90 32.94 52.30 96.29 12.37 16.00 22.18 7.99%
EY 4.02 3.04 1.91 1.04 8.08 6.25 4.51 -7.36%
DY 2.96 1.94 1.20 0.00 7.04 3.09 2.05 27.66%
P/NAPS 6.92 6.79 6.58 0.00 3.94 3.73 2.98 75.08%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 17/11/17 18/08/17 22/05/17 23/02/17 24/11/16 19/08/16 -
Price 2.62 2.53 2.76 2.67 1.65 2.01 1.86 -
P/RPS 11.21 14.89 25.13 49.45 7.05 7.68 11.79 -3.29%
P/EPS 24.16 32.30 57.74 131.84 14.38 16.58 28.25 -9.87%
EY 4.14 3.10 1.73 0.76 6.96 6.03 3.54 10.97%
DY 3.05 1.98 1.09 0.00 6.06 2.99 1.61 52.92%
P/NAPS 6.72 6.66 7.26 0.00 4.58 3.87 3.80 46.08%

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