[ELSOFT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 567.32%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 30,101 28,583 15,724 19,371 17,528 3,907 5,412 33.07%
PBT 13,245 12,045 6,732 8,815 7,551 1,004 2,005 36.94%
Tax -144 -120 -138 -627 -28 -42 -39 24.29%
NP 13,101 11,925 6,594 8,188 7,523 962 1,966 37.13%
-
NP to SH 13,101 11,925 6,594 8,188 7,523 962 1,966 37.13%
-
Tax Rate 1.09% 1.00% 2.05% 7.11% 0.37% 4.18% 1.95% -
Total Cost 17,000 16,658 9,130 11,183 10,005 2,945 3,446 30.44%
-
Net Worth 104,146 88,754 70,641 65,207 59,821 49,007 49,149 13.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 8,222 5,433 3,622 3,622 1,812 - 1,820 28.54%
Div Payout % 62.76% 45.57% 54.94% 44.24% 24.10% - 92.59% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 104,146 88,754 70,641 65,207 59,821 49,007 49,149 13.31%
NOSH 274,159 181,132 181,132 181,132 181,277 181,509 182,037 7.05%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 43.52% 41.72% 41.94% 42.27% 42.92% 24.62% 36.33% -
ROE 12.58% 13.44% 9.33% 12.56% 12.58% 1.96% 4.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.98 15.78 8.68 10.69 9.67 2.15 2.97 24.32%
EPS 4.78 6.58 3.64 4.52 4.15 0.53 1.08 28.10%
DPS 3.00 3.00 2.00 2.00 1.00 0.00 1.00 20.07%
NAPS 0.38 0.49 0.39 0.36 0.33 0.27 0.27 5.85%
Adjusted Per Share Value based on latest NOSH - 181,132
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.34 4.12 2.27 2.79 2.53 0.56 0.78 33.08%
EPS 1.89 1.72 0.95 1.18 1.08 0.14 0.28 37.43%
DPS 1.18 0.78 0.52 0.52 0.26 0.00 0.26 28.64%
NAPS 0.15 0.1279 0.1018 0.0939 0.0862 0.0706 0.0708 13.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.50 1.46 1.80 1.26 0.435 0.36 0.49 -
P/RPS 22.76 9.25 20.74 11.78 4.50 16.72 16.48 5.52%
P/EPS 52.30 22.18 49.44 27.87 10.48 67.92 45.37 2.39%
EY 1.91 4.51 2.02 3.59 9.54 1.47 2.20 -2.32%
DY 1.20 2.05 1.11 1.59 2.30 0.00 2.04 -8.45%
P/NAPS 6.58 2.98 4.62 3.50 1.32 1.33 1.81 23.97%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 18/08/17 19/08/16 21/08/15 22/08/14 27/08/13 17/08/12 15/08/11 -
Price 2.76 1.86 1.54 1.59 0.55 0.34 0.44 -
P/RPS 25.13 11.79 17.74 14.87 5.69 15.80 14.80 9.21%
P/EPS 57.74 28.25 42.30 35.17 13.25 64.15 40.74 5.97%
EY 1.73 3.54 2.36 2.84 7.55 1.56 2.45 -5.62%
DY 1.09 1.61 1.30 1.26 1.82 0.00 2.27 -11.49%
P/NAPS 7.26 3.80 3.95 4.42 1.67 1.26 1.63 28.24%

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