[ELSOFT] YoY 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- 467.32%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 14,879 18,446 5,432 15,164 10,996 1,711 3,026 30.37%
PBT 7,199 10,408 1,821 7,583 5,277 274 1,213 34.51%
Tax -104 -45 48 -622 -16 -15 -26 25.96%
NP 7,095 10,363 1,869 6,961 5,261 259 1,187 34.67%
-
NP to SH 7,095 10,363 1,869 6,961 5,261 259 1,187 34.67%
-
Tax Rate 1.44% 0.43% -2.64% 8.20% 0.30% 5.47% 2.14% -
Total Cost 7,784 8,083 3,563 8,203 5,735 1,452 1,839 27.15%
-
Net Worth 104,146 88,754 70,641 65,207 59,866 49,950 49,306 13.25%
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 1,814 - 1,826 28.47%
Div Payout % 115.89% 52.44% 193.83% 52.04% 34.48% - 153.85% -
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 59,866 49,950 49,306 13.25%
NOSH 274,159 181,132 181,132 181,132 181,413 184,999 182,615 7.00%
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 47.68% 56.18% 34.41% 45.90% 47.84% 15.14% 39.23% -
ROE 6.81% 11.68% 2.65% 10.68% 8.79% 0.52% 2.41% -
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 5.43 10.18 3.00 8.37 6.06 0.92 1.66 21.81%
EPS 2.59 5.72 1.03 3.84 2.90 0.14 0.65 25.88%
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 2.14 2.66 0.78 2.18 1.58 0.25 0.44 30.13%
EPS 1.02 1.49 0.27 1.00 0.76 0.04 0.17 34.76%
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 0.072 0.071 13.26%
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 46.05 14.34 60.02 15.05 7.18 38.92 29.57 7.65%
P/EPS 96.57 25.52 174.44 32.79 15.00 257.14 75.38 4.21%
EY 1.04 3.92 0.57 3.05 6.67 0.39 1.33 -4.01%
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 50.84 18.26 51.35 18.99 9.07 36.76 26.55 11.42%
P/EPS 106.61 32.51 149.25 41.37 18.97 242.86 67.69 7.85%
EY 0.94 3.08 0.67 2.42 5.27 0.41 1.48 -7.27%
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