[ELSOFT] YoY Quarter Result on 30-Jun-2024 [#2]

Announcement Date
16-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 11.16%
YoY- -49.09%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,833 6,133 9,066 5,356 4,201 12,333 24,152 -26.39%
PBT 1,708 3,533 5,216 2,040 1,268 6,420 12,099 -27.81%
Tax -144 -461 -112 -102 -118 -132 -88 8.54%
NP 1,564 3,072 5,104 1,938 1,150 6,288 12,011 -28.78%
-
NP to SH 1,564 3,072 5,104 1,938 1,150 6,288 12,011 -28.78%
-
Tax Rate 8.43% 13.05% 2.15% 5.00% 9.31% 2.06% 0.73% -
Total Cost 2,269 3,061 3,962 3,418 3,051 6,045 12,141 -24.36%
-
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 1,675 6,660 8,282 -
Div Payout % - 223.67% 132.73% 173.71% 145.71% 105.93% 68.96% -
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 40.80% 50.09% 56.30% 36.18% 27.37% 50.99% 49.73% -
ROE 1.19% 2.24% 4.71% 1.92% 1.07% 5.55% 11.16% -
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 0.55 0.89 1.34 0.80 0.63 1.85 8.75 -36.91%
EPS 0.23 0.45 0.75 0.29 0.17 0.94 4.35 -38.70%
DPS 0.00 1.00 1.00 0.50 0.25 1.00 3.00 -
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 - 694,140
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.55 0.88 1.31 0.77 0.61 1.78 3.48 -26.44%
EPS 0.23 0.44 0.74 0.28 0.17 0.91 1.73 -28.53%
DPS 0.00 0.99 0.98 0.48 0.24 0.96 1.19 -
NAPS 0.19 0.198 0.1562 0.1455 0.1545 0.1631 0.1551 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 97.79 59.38 47.08 84.85 98.12 43.20 29.49 22.09%
P/EPS 239.66 118.54 83.62 234.51 358.45 84.74 59.30 26.18%
EY 0.42 0.84 1.20 0.43 0.28 1.18 1.69 -20.69%
DY 0.00 1.89 1.59 0.74 0.41 1.25 1.16 -
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 94.17 61.06 55.67 106.22 106.10 48.07 36.46 17.11%
P/EPS 230.79 121.90 98.89 293.57 387.60 94.27 73.32 21.03%
EY 0.43 0.82 1.01 0.34 0.26 1.06 1.36 -17.44%
DY 0.00 1.83 1.34 0.59 0.38 1.12 0.94 -
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