[ELSOFT] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -20.71%
YoY- -39.55%
Quarter Report
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 6,254 4,853 12,333 10,110 13,049 24,459 24,152 -59.27%
PBT 4,059 2,812 6,420 5,022 6,224 13,756 12,099 -51.62%
Tax -237 -52 -132 -132 -57 -107 -88 93.22%
NP 3,822 2,760 6,288 4,890 6,167 13,649 12,011 -53.29%
-
NP to SH 3,822 2,760 6,288 4,890 6,167 13,649 12,011 -53.29%
-
Tax Rate 5.84% 1.85% 2.06% 2.63% 0.92% 0.78% 0.73% -
Total Cost 2,432 2,093 6,045 5,220 6,882 10,810 12,141 -65.66%
-
Net Worth 113,406 106,720 113,230 119,864 112,739 113,190 107,670 3.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,335 3,335 6,660 6,659 8,289 8,322 8,282 -45.37%
Div Payout % 87.27% 120.83% 105.93% 136.18% 134.42% 60.98% 68.96% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 113,406 106,720 113,230 119,864 112,739 113,190 107,670 3.51%
NOSH 669,457 668,063 667,432 665,936 665,824 277,295 276,643 79.95%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 61.11% 56.87% 50.99% 48.37% 47.26% 55.80% 49.73% -
ROE 3.37% 2.59% 5.55% 4.08% 5.47% 12.06% 11.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.94 0.73 1.85 1.52 1.97 3.67 8.75 -77.30%
EPS 0.57 0.41 0.94 0.73 0.93 2.06 4.35 -74.10%
DPS 0.50 0.50 1.00 1.00 1.25 1.25 3.00 -69.61%
NAPS 0.17 0.16 0.17 0.18 0.17 0.17 0.39 -42.42%
Adjusted Per Share Value based on latest NOSH - 665,936
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.90 0.70 1.78 1.46 1.88 3.52 3.48 -59.30%
EPS 0.55 0.40 0.91 0.70 0.89 1.97 1.73 -53.32%
DPS 0.48 0.48 0.96 0.96 1.19 1.20 1.19 -45.31%
NAPS 0.1634 0.1537 0.1631 0.1727 0.1624 0.1631 0.1551 3.52%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.83 0.915 0.80 0.95 1.09 3.45 2.58 -
P/RPS 88.53 125.76 43.20 62.57 55.40 93.92 29.49 107.68%
P/EPS 144.87 221.13 84.74 129.37 117.21 168.30 59.30 81.09%
EY 0.69 0.45 1.18 0.77 0.85 0.59 1.69 -44.87%
DY 0.60 0.55 1.25 1.05 1.15 0.36 1.16 -35.48%
P/NAPS 4.88 5.72 4.71 5.28 6.41 20.29 6.62 -18.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 22/11/19 16/08/19 27/05/19 22/02/19 16/11/18 17/08/18 -
Price 0.80 0.935 0.89 0.79 1.19 1.42 3.19 -
P/RPS 85.33 128.51 48.07 52.03 60.48 38.66 36.46 76.00%
P/EPS 139.63 225.96 94.27 107.58 127.97 69.27 73.32 53.45%
EY 0.72 0.44 1.06 0.93 0.78 1.44 1.36 -34.48%
DY 0.62 0.53 1.12 1.27 1.05 0.88 0.94 -24.17%
P/NAPS 4.71 5.84 5.24 4.39 7.00 8.35 8.18 -30.71%

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