[ELSOFT] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 36.83%
YoY- 29.36%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 47,404 28,583 10,137 49,741 32,982 15,724 10,292 176.05%
PBT 22,120 12,045 1,637 26,387 19,138 6,732 4,911 171.98%
Tax -156 -120 -75 -342 -104 -138 -186 -11.03%
NP 21,964 11,925 1,562 26,045 19,034 6,594 4,725 177.75%
-
NP to SH 21,964 11,925 1,562 26,045 19,034 6,594 4,725 177.75%
-
Tax Rate 0.71% 1.00% 4.58% 1.30% 0.54% 2.05% 3.79% -
Total Cost 25,440 16,658 8,575 23,696 13,948 9,130 5,567 174.61%
-
Net Worth 94,188 88,754 85,132 56,134 83,320 70,641 77,886 13.46%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 10,867 5,433 - 14,486 7,245 3,622 - -
Div Payout % 49.48% 45.57% - 55.62% 38.06% 54.94% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 94,188 88,754 85,132 56,134 83,320 70,641 77,886 13.46%
NOSH 181,132 181,132 181,132 181,080 181,132 181,132 181,132 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 46.33% 41.72% 15.41% 52.36% 57.71% 41.94% 45.91% -
ROE 23.32% 13.44% 1.83% 46.40% 22.84% 9.33% 6.07% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.17 15.78 5.60 27.47 18.21 8.68 5.68 176.11%
EPS 12.13 6.58 0.86 9.59 10.51 3.64 2.61 177.71%
DPS 6.00 3.00 0.00 8.00 4.00 2.00 0.00 -
NAPS 0.52 0.49 0.47 0.31 0.46 0.39 0.43 13.46%
Adjusted Per Share Value based on latest NOSH - 181,132
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.83 4.12 1.46 7.17 4.75 2.27 1.48 176.41%
EPS 3.16 1.72 0.23 3.75 2.74 0.95 0.68 177.69%
DPS 1.57 0.78 0.00 2.09 1.04 0.52 0.00 -
NAPS 0.1357 0.1279 0.1226 0.0809 0.12 0.1018 0.1122 13.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.94 1.46 1.80 1.89 1.65 1.80 1.79 -
P/RPS 7.41 9.25 32.16 6.88 9.06 20.74 31.50 -61.79%
P/EPS 16.00 22.18 208.73 13.14 15.70 49.44 68.62 -62.01%
EY 6.25 4.51 0.48 7.61 6.37 2.02 1.46 162.94%
DY 3.09 2.05 0.00 4.23 2.42 1.11 0.00 -
P/NAPS 3.73 2.98 3.83 6.10 3.59 4.62 4.16 -6.99%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 19/08/16 20/05/16 26/02/16 20/11/15 21/08/15 22/05/15 -
Price 2.01 1.86 1.59 1.94 2.00 1.54 1.78 -
P/RPS 7.68 11.79 28.41 7.06 10.98 17.74 31.33 -60.73%
P/EPS 16.58 28.25 184.38 13.49 19.03 42.30 68.24 -60.96%
EY 6.03 3.54 0.54 7.41 5.25 2.36 1.47 155.59%
DY 2.99 1.61 0.00 4.12 2.00 1.30 0.00 -
P/NAPS 3.87 3.80 3.38 6.26 4.35 3.95 4.14 -4.38%

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