[ELSOFT] YoY Quarter Result on 30-Jun-2016 [#2]

Stock

[ELSOFT] ELSOFT RESEARCH BHD

Announcement Date

19-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 563.44%

YoY- 454.47%

Quarter Report

ELSOFT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	12,333	24,152	14,879	18,446	5,432	15,164	10,996	1.92%
YoY %	-48.94%	62.32%	-19.34%	239.58%	-64.18%	37.90%	-	-
Horiz. %	112.16%	219.64%	135.31%	167.75%	49.40%	137.90%	100.00%	-
PBT	6,420	12,099	7,199	10,408	1,821	7,583	5,277	3.32%
YoY %	-46.94%	68.07%	-30.83%	471.55%	-75.99%	43.70%	-	-
Horiz. %	121.66%	229.28%	136.42%	197.23%	34.51%	143.70%	100.00%	-
Tax	-132	-88	-104	-45	48	-622	-16	42.12%
YoY %	-50.00%	15.38%	-131.11%	-193.75%	107.72%	-3,787.50%	-	-
Horiz. %	825.00%	550.00%	650.00%	281.25%	-300.00%	3,887.50%	100.00%	-
NP	6,288	12,011	7,095	10,363	1,869	6,961	5,261	3.01%
YoY %	-47.65%	69.29%	-31.54%	454.47%	-73.15%	32.31%	-	-
Horiz. %	119.52%	228.30%	134.86%	196.98%	35.53%	132.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,288	12,011	7,095	10,363	1,869	6,961	5,261	3.01%
YoY %	-47.65%	69.29%	-31.54%	454.47%	-73.15%	32.31%	-	-
Horiz. %	119.52%	228.30%	134.86%	196.98%	35.53%	132.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.06%	0.73%	1.44%	0.43%	-2.64%	8.20%	0.30%	-
YoY %	182.19%	-49.31%	234.88%	116.29%	-132.20%	2,633.33%	-	-
Horiz. %	686.67%	243.33%	480.00%	143.33%	-880.00%	2,733.33%	100.00%	-
Total Cost	6,045	12,141	7,784	8,083	3,563	8,203	5,735	0.88%
YoY %	-50.21%	55.97%	-3.70%	126.86%	-56.56%	43.03%	-	-
Horiz. %	105.41%	211.70%	135.73%	140.94%	62.13%	143.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,230	107,670	104,146	88,754	70,641	65,207	59,866	11.20%
YoY %	5.16%	3.38%	17.34%	25.64%	8.33%	8.92%	-	-
Horiz. %	189.14%	179.85%	173.97%	148.25%	118.00%	108.92%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	6,660	8,282	8,222	5,433	3,622	3,622	1,814	24.19%
YoY %	-19.58%	0.73%	51.33%	50.00%	0.00%	99.67%	-	-
Horiz. %	367.14%	456.56%	453.25%	299.50%	199.67%	199.67%	100.00%	-
Div Payout %	105.93%	68.96%	115.89%	52.44%	193.83%	52.04%	34.48%	-
YoY %	53.61%	-40.50%	121.00%	-72.95%	272.46%	50.93%	-	-
Horiz. %	307.22%	200.00%	336.11%	152.09%	562.15%	150.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	113,230	107,670	104,146	88,754	70,641	65,207	59,866	11.20%
YoY %	5.16%	3.38%	17.34%	25.64%	8.33%	8.92%	-	-
Horiz. %	189.14%	179.85%	173.97%	148.25%	118.00%	108.92%	100.00%	-
NOSH	667,432	276,643	274,159	181,132	181,132	181,132	181,413	24.23%
YoY %	141.26%	0.91%	51.36%	0.00%	0.00%	-0.15%	-	-
Horiz. %	367.91%	152.49%	151.12%	99.85%	99.85%	99.85%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	50.99%	49.73%	47.68%	56.18%	34.41%	45.90%	47.84%	-
YoY %	2.53%	4.30%	-15.13%	63.27%	-25.03%	-4.06%	-	-
Horiz. %	106.58%	103.95%	99.67%	117.43%	71.93%	95.94%	100.00%	-
ROE	5.55%	11.16%	6.81%	11.68%	2.65%	10.68%	8.79%	-
YoY %	-50.27%	63.88%	-41.70%	340.75%	-75.19%	21.50%	-	-
Horiz. %	63.14%	126.96%	77.47%	132.88%	30.15%	121.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	1.85	8.75	5.43	10.18	3.00	8.37	6.06	-17.93%
YoY %	-78.86%	61.14%	-46.66%	239.33%	-64.16%	38.12%	-	-
Horiz. %	30.53%	144.39%	89.60%	167.99%	49.50%	138.12%	100.00%	-
EPS	0.94	4.35	2.59	5.72	1.03	3.84	2.90	-17.11%
YoY %	-78.39%	67.95%	-54.72%	455.34%	-73.18%	32.41%	-	-
Horiz. %	32.41%	150.00%	89.31%	197.24%	35.52%	132.41%	100.00%	-
DPS	1.00	3.00	3.00	3.00	2.00	2.00	1.00	0.00%
YoY %	-66.67%	0.00%	0.00%	50.00%	0.00%	100.00%	-	-
Horiz. %	100.00%	300.00%	300.00%	300.00%	200.00%	200.00%	100.00%	-
NAPS	0.17	0.39	0.38	0.49	0.39	0.36	0.33	-10.46%
YoY %	-56.41%	2.63%	-22.45%	25.64%	8.33%	9.09%	-	-
Horiz. %	51.52%	118.18%	115.15%	148.48%	118.18%	109.09%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 181,132
RPS	1.78	3.48	2.14	2.66	0.78	2.18	1.58	2.00%
YoY %	-48.85%	62.62%	-19.55%	241.03%	-64.22%	37.97%	-	-
Horiz. %	112.66%	220.25%	135.44%	168.35%	49.37%	137.97%	100.00%	-
EPS	0.91	1.73	1.02	1.49	0.27	1.00	0.76	3.04%
YoY %	-47.40%	69.61%	-31.54%	451.85%	-73.00%	31.58%	-	-
Horiz. %	119.74%	227.63%	134.21%	196.05%	35.53%	131.58%	100.00%	-
DPS	0.96	1.19	1.18	0.78	0.52	0.52	0.26	24.31%
YoY %	-19.33%	0.85%	51.28%	50.00%	0.00%	100.00%	-	-
Horiz. %	369.23%	457.69%	453.85%	300.00%	200.00%	200.00%	100.00%	-
NAPS	0.1631	0.1551	0.15	0.1279	0.1018	0.0939	0.0862	11.20%
YoY %	5.16%	3.40%	17.28%	25.64%	8.41%	8.93%	-	-
Horiz. %	189.21%	179.93%	174.01%	148.38%	118.10%	108.93%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.80	2.58	2.50	1.46	1.80	1.26	0.435	-
P/RPS	43.20	29.49	46.05	14.34	60.02	15.05	7.18	34.84%
YoY %	46.49%	-35.96%	221.13%	-76.11%	298.80%	109.61%	-	-
Horiz. %	601.67%	410.72%	641.36%	199.72%	835.93%	209.61%	100.00%	-
P/EPS	84.74	59.30	96.57	25.52	174.44	32.79	15.00	33.43%
YoY %	42.90%	-38.59%	278.41%	-85.37%	431.99%	118.60%	-	-
Horiz. %	564.93%	395.33%	643.80%	170.13%	1,162.93%	218.60%	100.00%	-
EY	1.18	1.69	1.04	3.92	0.57	3.05	6.67	-25.06%
YoY %	-30.18%	62.50%	-73.47%	587.72%	-81.31%	-54.27%	-	-
Horiz. %	17.69%	25.34%	15.59%	58.77%	8.55%	45.73%	100.00%	-
DY	1.25	1.16	1.20	2.05	1.11	1.59	2.30	-9.65%
YoY %	7.76%	-3.33%	-41.46%	84.68%	-30.19%	-30.87%	-	-
Horiz. %	54.35%	50.43%	52.17%	89.13%	48.26%	69.13%	100.00%	-
P/NAPS	4.71	6.62	6.58	2.98	4.62	3.50	1.32	23.60%
YoY %	-28.85%	0.61%	120.81%	-35.50%	32.00%	165.15%	-	-
Horiz. %	356.82%	501.52%	498.48%	225.76%	350.00%	265.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	16/08/19	17/08/18	18/08/17	19/08/16	21/08/15	22/08/14	27/08/13	-
Price	0.89	3.19	2.76	1.86	1.54	1.59	0.55	-
P/RPS	48.07	36.46	50.84	18.26	51.35	18.99	9.07	32.02%
YoY %	31.84%	-28.28%	178.42%	-64.44%	170.41%	109.37%	-	-
Horiz. %	529.99%	401.98%	560.53%	201.32%	566.15%	209.37%	100.00%	-
P/EPS	94.27	73.32	106.61	32.51	149.25	41.37	18.97	30.61%
YoY %	28.57%	-31.23%	227.93%	-78.22%	260.77%	118.08%	-	-
Horiz. %	496.94%	386.51%	561.99%	171.38%	786.77%	218.08%	100.00%	-
EY	1.06	1.36	0.94	3.08	0.67	2.42	5.27	-23.44%
YoY %	-22.06%	44.68%	-69.48%	359.70%	-72.31%	-54.08%	-	-
Horiz. %	20.11%	25.81%	17.84%	58.44%	12.71%	45.92%	100.00%	-
DY	1.12	0.94	1.09	1.61	1.30	1.26	1.82	-7.76%
YoY %	19.15%	-13.76%	-32.30%	23.85%	3.17%	-30.77%	-	-
Horiz. %	61.54%	51.65%	59.89%	88.46%	71.43%	69.23%	100.00%	-
P/NAPS	5.24	8.18	7.26	3.80	3.95	4.42	1.67	20.98%
YoY %	-35.94%	12.67%	91.05%	-3.80%	-10.63%	164.67%	-	-
Horiz. %	313.77%	489.82%	434.73%	227.54%	236.53%	264.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos