Highlights

[ELSOFT] YoY Quarter Result on 2020-06-30 [#2]

Stock [ELSOFT]: ELSOFT RESEARCH BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     984.91%    YoY -     -81.71%
Quarter Report


View:


Show?  YoY % Horiz. %

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%
  YoY % -65.94% -48.94% 62.32% -19.34% 239.58% -64.18% -
  Horiz. % 27.70% 81.33% 159.27% 98.12% 121.64% 35.82% 100.00%
PBT 1,268 6,420 12,099 7,199 10,408 1,821 7,583 -25.76%
  YoY % -80.25% -46.94% 68.07% -30.83% 471.55% -75.99% -
  Horiz. % 16.72% 84.66% 159.55% 94.94% 137.25% 24.01% 100.00%
Tax -118 -132 -88 -104 -45 48 -622 -24.18%
  YoY % 10.61% -50.00% 15.38% -131.11% -193.75% 107.72% -
  Horiz. % 18.97% 21.22% 14.15% 16.72% 7.23% -7.72% 100.00%
NP 1,150 6,288 12,011 7,095 10,363 1,869 6,961 -25.90%
  YoY % -81.71% -47.65% 69.29% -31.54% 454.47% -73.15% -
  Horiz. % 16.52% 90.33% 172.55% 101.93% 148.87% 26.85% 100.00%
NP to SH 1,150 6,288 12,011 7,095 10,363 1,869 6,961 -25.90%
  YoY % -81.71% -47.65% 69.29% -31.54% 454.47% -73.15% -
  Horiz. % 16.52% 90.33% 172.55% 101.93% 148.87% 26.85% 100.00%
Tax Rate 9.31 % 2.06 % 0.73 % 1.44 % 0.43 % -2.64 % 8.20 % 2.14%
  YoY % 351.94% 182.19% -49.31% 234.88% 116.29% -132.20% -
  Horiz. % 113.54% 25.12% 8.90% 17.56% 5.24% -32.20% 100.00%
Total Cost 3,051 6,045 12,141 7,784 8,083 3,563 8,203 -15.18%
  YoY % -49.53% -50.21% 55.97% -3.70% 126.86% -56.56% -
  Horiz. % 37.19% 73.69% 148.01% 94.89% 98.54% 43.44% 100.00%
Net Worth 107,244 113,230 107,670 104,146 88,754 70,641 65,207 8.64%
  YoY % -5.29% 5.16% 3.38% 17.34% 25.64% 8.33% -
  Horiz. % 164.47% 173.65% 165.12% 159.72% 136.11% 108.33% 100.00%
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%
  YoY % -74.84% -19.58% 0.73% 51.31% 50.00% 0.00% -
  Horiz. % 46.26% 183.86% 228.63% 226.96% 150.00% 100.00% 100.00%
Div Payout % 145.71 % 105.93 % 68.96 % 115.89 % 52.44 % 193.83 % 52.04 % 18.70%
  YoY % 37.55% 53.61% -40.50% 121.00% -72.95% 272.46% -
  Horiz. % 280.00% 203.55% 132.51% 222.69% 100.77% 372.46% 100.00%
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 8.64%
  YoY % -5.29% 5.16% 3.38% 17.34% 25.64% 8.33% -
  Horiz. % 164.47% 173.65% 165.12% 159.72% 136.11% 108.33% 100.00%
NOSH 670,280 666,059 276,077 274,070 181,132 181,132 181,132 24.34%
  YoY % 0.63% 141.26% 0.73% 51.31% 0.00% 0.00% -
  Horiz. % 370.05% 367.72% 152.42% 151.31% 100.00% 100.00% 100.00%
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 % -8.25%
  YoY % -46.32% 2.53% 4.30% -15.13% 63.27% -25.03% -
  Horiz. % 59.63% 111.09% 108.34% 103.88% 122.40% 74.97% 100.00%
ROE 1.07 % 5.55 % 11.16 % 6.81 % 11.68 % 2.65 % 10.68 % -31.83%
  YoY % -80.72% -50.27% 63.88% -41.70% 340.75% -75.19% -
  Horiz. % 10.02% 51.97% 104.49% 63.76% 109.36% 24.81% 100.00%
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 -35.00%
  YoY % -65.95% -78.86% 61.14% -46.66% 239.33% -64.16% -
  Horiz. % 7.53% 22.10% 104.54% 64.87% 121.62% 35.84% 100.00%
EPS 0.17 0.94 4.35 2.59 5.72 1.03 3.84 -40.49%
  YoY % -81.91% -78.39% 67.95% -54.72% 455.34% -73.18% -
  Horiz. % 4.43% 24.48% 113.28% 67.45% 148.96% 26.82% 100.00%
DPS 0.25 1.00 3.00 3.00 3.00 2.00 2.00 -29.27%
  YoY % -75.00% -66.67% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 12.50% 50.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 0.1600 0.1700 0.3900 0.3800 0.4900 0.3900 0.3600 -12.63%
  YoY % -5.88% -56.41% 2.63% -22.45% 25.64% 8.33% -
  Horiz. % 44.44% 47.22% 108.33% 105.56% 136.11% 108.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 672,089
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 1.84 3.59 2.21 2.74 0.81 2.26 -19.16%
  YoY % -65.76% -48.75% 62.44% -19.34% 238.27% -64.16% -
  Horiz. % 27.88% 81.42% 158.85% 97.79% 121.24% 35.84% 100.00%
EPS 0.17 0.94 1.79 1.06 1.54 0.28 1.04 -26.04%
  YoY % -81.91% -47.49% 68.87% -31.17% 450.00% -73.08% -
  Horiz. % 16.35% 90.38% 172.12% 101.92% 148.08% 26.92% 100.00%
DPS 0.25 0.99 1.23 1.22 0.81 0.54 0.54 -12.04%
  YoY % -74.75% -19.51% 0.82% 50.62% 50.00% 0.00% -
  Horiz. % 46.30% 183.33% 227.78% 225.93% 150.00% 100.00% 100.00%
NAPS 0.1596 0.1685 0.1602 0.1550 0.1321 0.1051 0.0970 8.65%
  YoY % -5.28% 5.18% 3.35% 17.34% 25.69% 8.35% -
  Horiz. % 164.54% 173.71% 165.15% 159.79% 136.19% 108.35% 100.00%
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 0.6150 0.8000 2.5800 2.5000 1.4600 1.8000 1.2600 -
P/RPS 98.12 43.20 29.49 46.05 14.34 60.02 15.05 36.64%
  YoY % 127.13% 46.49% -35.96% 221.13% -76.11% 298.80% -
  Horiz. % 651.96% 287.04% 195.95% 305.98% 95.28% 398.80% 100.00%
P/EPS 358.45 84.74 59.30 96.57 25.52 174.44 32.79 48.92%
  YoY % 323.00% 42.90% -38.59% 278.41% -85.37% 431.99% -
  Horiz. % 1,093.17% 258.43% 180.85% 294.51% 77.83% 531.99% 100.00%
EY 0.28 1.18 1.69 1.04 3.92 0.57 3.05 -32.81%
  YoY % -76.27% -30.18% 62.50% -73.47% 587.72% -81.31% -
  Horiz. % 9.18% 38.69% 55.41% 34.10% 128.52% 18.69% 100.00%
DY 0.41 1.25 1.16 1.20 2.05 1.11 1.59 -20.20%
  YoY % -67.20% 7.76% -3.33% -41.46% 84.68% -30.19% -
  Horiz. % 25.79% 78.62% 72.96% 75.47% 128.93% 69.81% 100.00%
P/NAPS 3.84 4.71 6.62 6.58 2.98 4.62 3.50 1.56%
  YoY % -18.47% -28.85% 0.61% 120.81% -35.50% 32.00% -
  Horiz. % 109.71% 134.57% 189.14% 188.00% 85.14% 132.00% 100.00%
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 0.6650 0.8900 3.1900 2.7600 1.8600 1.5400 1.5900 -
P/RPS 106.10 48.07 36.46 50.84 18.26 51.35 18.99 33.17%
  YoY % 120.72% 31.84% -28.28% 178.42% -64.44% 170.41% -
  Horiz. % 558.72% 253.13% 192.00% 267.72% 96.16% 270.41% 100.00%
P/EPS 387.60 94.27 73.32 106.61 32.51 149.25 41.37 45.14%
  YoY % 311.16% 28.57% -31.23% 227.93% -78.22% 260.77% -
  Horiz. % 936.91% 227.87% 177.23% 257.70% 78.58% 360.77% 100.00%
EY 0.26 1.06 1.36 0.94 3.08 0.67 2.42 -31.03%
  YoY % -75.47% -22.06% 44.68% -69.48% 359.70% -72.31% -
  Horiz. % 10.74% 43.80% 56.20% 38.84% 127.27% 27.69% 100.00%
DY 0.38 1.12 0.94 1.09 1.61 1.30 1.26 -18.09%
  YoY % -66.07% 19.15% -13.76% -32.30% 23.85% 3.17% -
  Horiz. % 30.16% 88.89% 74.60% 86.51% 127.78% 103.17% 100.00%
P/NAPS 4.16 5.24 8.18 7.26 3.80 3.95 4.42 -1.00%
  YoY % -20.61% -35.94% 12.67% 91.05% -3.80% -10.63% -
  Horiz. % 94.12% 118.55% 185.07% 164.25% 85.97% 89.37% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS