[ELSOFT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 29.61%
YoY- 86.03%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,982 15,724 10,292 45,143 35,380 19,371 4,207 294.14%
PBT 19,138 6,732 4,911 20,792 16,321 8,815 1,232 521.53%
Tax -104 -138 -186 -658 -787 -627 -5 654.93%
NP 19,034 6,594 4,725 20,134 15,534 8,188 1,227 520.96%
-
NP to SH 19,034 6,594 4,725 20,134 15,534 8,188 1,227 520.96%
-
Tax Rate 0.54% 2.05% 3.79% 3.16% 4.82% 7.11% 0.41% -
Total Cost 13,948 9,130 5,567 25,009 19,846 11,183 2,980 179.54%
-
Net Worth 83,320 70,641 77,886 74,257 68,798 65,207 61,584 22.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,245 3,622 - 12,678 3,620 3,622 - -
Div Payout % 38.06% 54.94% - 62.97% 23.31% 44.24% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 83,320 70,641 77,886 74,257 68,798 65,207 61,584 22.30%
NOSH 181,132 181,132 181,132 181,115 181,048 181,132 181,132 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 57.71% 41.94% 45.91% 44.60% 43.91% 42.27% 29.17% -
ROE 22.84% 9.33% 6.07% 27.11% 22.58% 12.56% 1.99% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.21 8.68 5.68 24.93 19.54 10.69 2.32 294.46%
EPS 10.51 3.64 2.61 11.12 8.58 4.52 0.68 519.44%
DPS 4.00 2.00 0.00 7.00 2.00 2.00 0.00 -
NAPS 0.46 0.39 0.43 0.41 0.38 0.36 0.34 22.30%
Adjusted Per Share Value based on latest NOSH - 181,132
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.00 2.38 1.56 6.84 5.36 2.94 0.64 293.23%
EPS 2.88 1.00 0.72 3.05 2.35 1.24 0.19 511.46%
DPS 1.10 0.55 0.00 1.92 0.55 0.55 0.00 -
NAPS 0.1262 0.107 0.118 0.1125 0.1042 0.0988 0.0933 22.28%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.65 1.80 1.79 1.37 1.69 1.26 0.675 -
P/RPS 9.06 20.74 31.50 5.50 8.65 11.78 29.06 -53.98%
P/EPS 15.70 49.44 68.62 12.32 19.70 27.87 99.64 -70.79%
EY 6.37 2.02 1.46 8.11 5.08 3.59 1.00 243.24%
DY 2.42 1.11 0.00 5.11 1.18 1.59 0.00 -
P/NAPS 3.59 4.62 4.16 3.34 4.45 3.50 1.99 48.13%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 21/08/15 22/05/15 26/02/15 21/11/14 22/08/14 16/05/14 -
Price 2.00 1.54 1.78 1.79 1.51 1.59 0.85 -
P/RPS 10.98 17.74 31.33 7.18 7.73 14.87 36.60 -55.15%
P/EPS 19.03 42.30 68.24 16.10 17.60 35.17 125.48 -71.52%
EY 5.25 2.36 1.47 6.21 5.68 2.84 0.80 250.11%
DY 2.00 1.30 0.00 3.91 1.32 1.26 0.00 -
P/NAPS 4.35 3.95 4.14 4.37 3.97 4.42 2.50 44.61%

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