[ELSOFT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 132.58%
YoY- 1931.27%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 18,446 5,432 15,164 10,996 1,711 3,026 2,261 41.83%
PBT 10,408 1,821 7,583 5,277 274 1,213 730 55.65%
Tax -45 48 -622 -16 -15 -26 -11 26.43%
NP 10,363 1,869 6,961 5,261 259 1,187 719 55.93%
-
NP to SH 10,363 1,869 6,961 5,261 259 1,187 719 55.93%
-
Tax Rate 0.43% -2.64% 8.20% 0.30% 5.47% 2.14% 1.51% -
Total Cost 8,083 3,563 8,203 5,735 1,452 1,839 1,542 31.76%
-
Net Worth 88,754 70,641 65,207 59,866 49,950 49,306 48,532 10.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 5,433 3,622 3,622 1,814 - 1,826 1,797 20.22%
Div Payout % 52.44% 193.83% 52.04% 34.48% - 153.85% 250.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 88,754 70,641 65,207 59,866 49,950 49,306 48,532 10.57%
NOSH 181,132 181,132 181,132 181,413 184,999 182,615 179,749 0.12%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 56.18% 34.41% 45.90% 47.84% 15.14% 39.23% 31.80% -
ROE 11.68% 2.65% 10.68% 8.79% 0.52% 2.41% 1.48% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.18 3.00 8.37 6.06 0.92 1.66 1.26 41.60%
EPS 5.72 1.03 3.84 2.90 0.14 0.65 0.40 55.73%
DPS 3.00 2.00 2.00 1.00 0.00 1.00 1.00 20.07%
NAPS 0.49 0.39 0.36 0.33 0.27 0.27 0.27 10.43%
Adjusted Per Share Value based on latest NOSH - 181,413
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.66 0.78 2.18 1.58 0.25 0.44 0.33 41.55%
EPS 1.49 0.27 1.00 0.76 0.04 0.17 0.10 56.80%
DPS 0.78 0.52 0.52 0.26 0.00 0.26 0.26 20.07%
NAPS 0.1279 0.1018 0.0939 0.0862 0.072 0.071 0.0699 10.58%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.46 1.80 1.26 0.435 0.36 0.49 0.56 -
P/RPS 14.34 60.02 15.05 7.18 38.92 29.57 44.52 -17.19%
P/EPS 25.52 174.44 32.79 15.00 257.14 75.38 140.00 -24.68%
EY 3.92 0.57 3.05 6.67 0.39 1.33 0.71 32.91%
DY 2.05 1.11 1.59 2.30 0.00 2.04 1.79 2.28%
P/NAPS 2.98 4.62 3.50 1.32 1.33 1.81 2.07 6.25%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 22/08/14 27/08/13 17/08/12 15/08/11 23/08/10 -
Price 1.86 1.54 1.59 0.55 0.34 0.44 0.55 -
P/RPS 18.26 51.35 18.99 9.07 36.76 26.55 43.73 -13.53%
P/EPS 32.51 149.25 41.37 18.97 242.86 67.69 137.50 -21.34%
EY 3.08 0.67 2.42 5.27 0.41 1.48 0.73 27.08%
DY 1.61 1.30 1.26 1.82 0.00 2.27 1.82 -2.02%
P/NAPS 3.80 3.95 4.42 1.67 1.26 1.63 2.04 10.91%

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