[ELSOFT] YoY Quarter Result on 30-Jun-2017 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 28.28%
YoY- -31.54%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,201 12,333 24,152 14,879 18,446 5,432 15,164 -19.24%
PBT 1,268 6,420 12,099 7,199 10,408 1,821 7,583 -25.75%
Tax -118 -132 -88 -104 -45 48 -622 -24.17%
NP 1,150 6,288 12,011 7,095 10,363 1,869 6,961 -25.90%
-
NP to SH 1,150 6,288 12,011 7,095 10,363 1,869 6,961 -25.90%
-
Tax Rate 9.31% 2.06% 0.73% 1.44% 0.43% -2.64% 8.20% -
Total Cost 3,051 6,045 12,141 7,784 8,083 3,563 8,203 -15.18%
-
Net Worth 107,244 113,230 107,670 104,146 88,754 70,641 65,207 8.63%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 1,675 6,660 8,282 8,222 5,433 3,622 3,622 -12.05%
Div Payout % 145.71% 105.93% 68.96% 115.89% 52.44% 193.83% 52.04% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 107,244 113,230 107,670 104,146 88,754 70,641 65,207 8.63%
NOSH 671,071 667,432 276,643 274,159 181,132 181,132 181,132 24.36%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 27.37% 50.99% 49.73% 47.68% 56.18% 34.41% 45.90% -
ROE 1.07% 5.55% 11.16% 6.81% 11.68% 2.65% 10.68% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.63 1.85 8.75 5.43 10.18 3.00 8.37 -34.99%
EPS 0.17 0.94 4.35 2.59 5.72 1.03 3.84 -40.49%
DPS 0.25 1.00 3.00 3.00 3.00 2.00 2.00 -29.26%
NAPS 0.16 0.17 0.39 0.38 0.49 0.39 0.36 -12.63%
Adjusted Per Share Value based on latest NOSH - 274,159
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.61 1.78 3.48 2.14 2.66 0.78 2.18 -19.10%
EPS 0.17 0.91 1.73 1.02 1.49 0.27 1.00 -25.55%
DPS 0.24 0.96 1.19 1.18 0.78 0.52 0.52 -12.08%
NAPS 0.1545 0.1631 0.1551 0.15 0.1279 0.1018 0.0939 8.64%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.615 0.80 2.58 2.50 1.46 1.80 1.26 -
P/RPS 98.12 43.20 29.49 46.05 14.34 60.02 15.05 36.64%
P/EPS 358.45 84.74 59.30 96.57 25.52 174.44 32.79 48.92%
EY 0.28 1.18 1.69 1.04 3.92 0.57 3.05 -32.81%
DY 0.41 1.25 1.16 1.20 2.05 1.11 1.59 -20.20%
P/NAPS 3.84 4.71 6.62 6.58 2.98 4.62 3.50 1.55%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 16/08/19 17/08/18 18/08/17 19/08/16 21/08/15 22/08/14 -
Price 0.665 0.89 3.19 2.76 1.86 1.54 1.59 -
P/RPS 106.10 48.07 36.46 50.84 18.26 51.35 18.99 33.17%
P/EPS 387.60 94.27 73.32 106.61 32.51 149.25 41.37 45.14%
EY 0.26 1.06 1.36 0.94 3.08 0.67 2.42 -31.02%
DY 0.38 1.12 0.94 1.09 1.61 1.30 1.26 -18.09%
P/NAPS 4.16 5.24 8.18 7.26 3.80 3.95 4.42 -1.00%

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
Post a Comment