[ELSOFT] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -77.09%
YoY- -15.51%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 16,073 18,484 21,416 18,300 28,095 31,010 32,090 -36.85%
PBT 8,370 10,270 12,234 10,336 43,627 15,982 16,484 -36.27%
Tax -768 -892 -1,166 -488 -643 -480 -448 43.09%
NP 7,602 9,378 11,068 9,848 42,984 15,502 16,036 -39.11%
-
NP to SH 7,602 9,378 11,068 9,848 42,984 15,502 16,036 -39.11%
-
Tax Rate 9.18% 8.69% 9.53% 4.72% 1.47% 3.00% 2.72% -
Total Cost 8,471 9,105 10,348 8,452 -14,889 15,508 16,054 -34.62%
-
Net Worth 137,422 144,293 137,422 142,391 142,232 115,140 108,395 17.08%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 13,742 9,161 13,742 - 20,318 9,030 13,549 0.94%
Div Payout % 180.77% 97.68% 124.16% - 47.27% 58.25% 84.49% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 137,422 144,293 137,422 142,391 142,232 115,140 108,395 17.08%
NOSH 694,140 694,140 694,140 678,140 677,705 677,705 677,705 1.60%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 47.30% 50.74% 51.68% 53.81% 153.00% 49.99% 49.97% -
ROE 5.53% 6.50% 8.05% 6.92% 30.22% 13.46% 14.79% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.34 2.69 3.12 2.70 4.15 4.58 4.74 -37.45%
EPS 1.11 1.36 1.62 1.44 6.35 2.29 2.36 -39.43%
DPS 2.00 1.33 2.00 0.00 3.00 1.33 2.00 0.00%
NAPS 0.20 0.21 0.20 0.21 0.21 0.17 0.16 15.99%
Adjusted Per Share Value based on latest NOSH - 678,140
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.32 2.66 3.09 2.64 4.05 4.47 4.62 -36.74%
EPS 1.10 1.35 1.59 1.42 6.19 2.23 2.31 -38.93%
DPS 1.98 1.32 1.98 0.00 2.93 1.30 1.95 1.02%
NAPS 0.198 0.2079 0.198 0.2051 0.2049 0.1659 0.1562 17.07%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.535 0.525 0.53 0.59 0.575 0.625 0.63 -
P/RPS 22.87 19.52 17.00 21.86 13.86 13.65 13.30 43.38%
P/EPS 48.36 38.46 32.90 40.62 9.06 27.31 26.62 48.72%
EY 2.07 2.60 3.04 2.46 11.04 3.66 3.76 -32.75%
DY 3.74 2.54 3.77 0.00 5.22 2.13 3.17 11.62%
P/NAPS 2.68 2.50 2.65 2.81 2.74 3.68 3.94 -22.60%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 17/11/23 18/08/23 23/05/23 17/02/23 21/11/22 19/08/22 -
Price 0.545 0.545 0.545 0.555 0.595 0.585 0.745 -
P/RPS 23.30 20.26 17.49 20.56 14.34 12.78 15.73 29.84%
P/EPS 49.26 39.93 33.83 38.21 9.38 25.56 31.47 34.70%
EY 2.03 2.50 2.96 2.62 10.67 3.91 3.18 -25.80%
DY 3.67 2.45 3.67 0.00 5.04 2.28 2.68 23.24%
P/NAPS 2.73 2.60 2.73 2.64 2.83 3.44 4.66 -29.91%

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