[ELSOFT] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 175.15%
YoY- 235.76%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 8,414 10,708 16,045 9,346 8,467 22,443 40,642 -23.06%
PBT 3,308 6,117 8,242 2,593 1,482 11,442 20,275 -26.05%
Tax -337 -583 -224 -205 -226 -264 -175 11.52%
NP 2,971 5,534 8,018 2,388 1,256 11,178 20,100 -27.26%
-
NP to SH 2,971 5,534 8,018 2,388 1,256 11,178 20,100 -27.26%
-
Tax Rate 10.19% 9.53% 2.72% 7.91% 15.25% 2.31% 0.86% -
Total Cost 5,443 5,174 8,027 6,958 7,211 11,265 20,542 -19.84%
-
Net Worth 131,886 137,422 108,395 100,994 107,244 113,230 107,670 3.43%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 6,871 6,774 3,366 3,351 13,321 13,803 -
Div Payout % - 124.16% 84.49% 140.97% 266.83% 119.17% 68.68% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 131,886 137,422 108,395 100,994 107,244 113,230 107,670 3.43%
NOSH 694,140 694,140 677,705 673,387 671,071 667,432 276,643 16.55%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 35.31% 51.68% 49.97% 25.55% 14.83% 49.81% 49.46% -
ROE 2.25% 4.03% 7.40% 2.36% 1.17% 9.87% 18.67% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1.21 1.56 2.37 1.39 1.26 3.37 14.72 -34.03%
EPS 0.43 0.81 1.18 0.35 0.19 1.68 7.28 -37.56%
DPS 0.00 1.00 1.00 0.50 0.50 2.00 5.00 -
NAPS 0.19 0.20 0.16 0.15 0.16 0.17 0.39 -11.28%
Adjusted Per Share Value based on latest NOSH - 677,705
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1.27 1.62 2.43 1.42 1.28 3.40 6.16 -23.12%
EPS 0.45 0.84 1.21 0.36 0.19 1.69 3.05 -27.28%
DPS 0.00 1.04 1.03 0.51 0.51 2.02 2.09 -
NAPS 0.1998 0.2082 0.1642 0.153 0.1625 0.1716 0.1631 3.43%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.54 0.53 0.63 0.675 0.615 0.80 2.58 -
P/RPS 44.55 34.01 26.60 48.63 48.69 23.74 17.53 16.80%
P/EPS 126.16 65.81 53.23 190.32 328.20 47.67 35.44 23.54%
EY 0.79 1.52 1.88 0.53 0.30 2.10 2.82 -19.09%
DY 0.00 1.89 1.59 0.74 0.81 2.50 1.94 -
P/NAPS 2.84 2.65 3.94 4.50 3.84 4.71 6.62 -13.14%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 18/08/23 19/08/22 20/08/21 28/08/20 16/08/19 17/08/18 -
Price 0.52 0.545 0.745 0.845 0.665 0.89 3.19 -
P/RPS 42.90 34.97 31.46 60.87 52.64 26.41 21.67 12.04%
P/EPS 121.49 67.67 62.95 238.25 354.89 53.03 43.82 18.50%
EY 0.82 1.48 1.59 0.42 0.28 1.89 2.28 -15.65%
DY 0.00 1.83 1.34 0.59 0.75 2.25 1.57 -
P/NAPS 2.74 2.73 4.66 5.63 4.16 5.24 8.18 -16.65%

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