[ELSOFT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -99.4%
YoY- -97.83%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 18,128 13,200 8,467 4,266 33,550 27,296 22,443 -13.21%
PBT 988 4,141 1,482 214 18,313 14,254 11,442 -80.31%
Tax -294 -129 -226 -108 -553 -316 -264 7.40%
NP 694 4,012 1,256 106 17,760 13,938 11,178 -84.18%
-
NP to SH 694 4,012 1,256 106 17,760 13,938 11,178 -84.18%
-
Tax Rate 29.76% 3.12% 15.25% 50.47% 3.02% 2.22% 2.31% -
Total Cost 17,434 9,188 7,211 4,160 15,790 13,358 11,265 33.61%
-
Net Worth 100,598 107,305 107,244 100,406 113,406 106,720 113,230 -7.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 6,706 3,353 3,351 1,673 20,012 16,675 13,321 -36.58%
Div Payout % 966.36% 83.58% 266.83% 1,578.72% 112.69% 119.64% 119.17% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 100,598 107,305 107,244 100,406 113,406 106,720 113,230 -7.54%
NOSH 672,089 672,089 671,071 669,457 669,457 668,063 667,432 0.46%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.83% 30.39% 14.83% 2.48% 52.94% 51.06% 49.81% -
ROE 0.69% 3.74% 1.17% 0.11% 15.66% 13.06% 9.87% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.70 1.97 1.26 0.64 5.03 4.09 3.37 -13.67%
EPS 0.10 0.60 0.19 0.02 2.66 2.09 1.68 -84.62%
DPS 1.00 0.50 0.50 0.25 3.00 2.50 2.00 -36.87%
NAPS 0.15 0.16 0.16 0.15 0.17 0.16 0.17 -7.97%
Adjusted Per Share Value based on latest NOSH - 669,457
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.61 1.90 1.22 0.61 4.83 3.93 3.23 -13.18%
EPS 0.10 0.58 0.18 0.02 2.56 2.01 1.61 -84.18%
DPS 0.97 0.48 0.48 0.24 2.88 2.40 1.92 -36.43%
NAPS 0.1449 0.1546 0.1545 0.1446 0.1634 0.1537 0.1631 -7.55%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.795 0.60 0.615 0.49 0.83 0.915 0.80 -
P/RPS 29.41 30.48 48.69 76.89 16.50 22.36 23.74 15.27%
P/EPS 768.26 100.30 328.20 3,094.29 31.18 43.79 47.67 532.67%
EY 0.13 1.00 0.30 0.03 3.21 2.28 2.10 -84.21%
DY 1.26 0.83 0.81 0.51 3.61 2.73 2.50 -36.53%
P/NAPS 5.30 3.75 3.84 3.27 4.88 5.72 4.71 8.14%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 20/11/20 28/08/20 22/05/20 26/02/20 22/11/19 16/08/19 -
Price 0.84 0.64 0.665 0.665 0.80 0.935 0.89 -
P/RPS 31.08 32.52 52.64 104.35 15.91 22.85 26.41 11.41%
P/EPS 811.75 106.98 354.89 4,199.40 30.05 44.74 53.03 511.42%
EY 0.12 0.93 0.28 0.02 3.33 2.23 1.89 -83.95%
DY 1.19 0.78 0.75 0.38 3.75 2.67 2.25 -34.47%
P/NAPS 5.60 4.00 4.16 4.43 4.71 5.84 5.24 4.50%

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