[ELSOFT] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 5.53%
YoY- 406.27%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 5,432 10,292 9,763 16,009 15,164 4,207 4,059 21.50%
PBT 1,821 4,911 4,468 7,506 7,583 1,232 2,332 -15.24%
Tax 48 -186 138 -160 -622 -5 -503 -
NP 1,869 4,725 4,606 7,346 6,961 1,227 1,829 1.45%
-
NP to SH 1,869 4,725 4,606 7,346 6,961 1,227 1,829 1.45%
-
Tax Rate -2.64% 3.79% -3.09% 2.13% 8.20% 0.41% 21.57% -
Total Cost 3,563 5,567 5,157 8,663 8,203 2,980 2,230 36.78%
-
Net Worth 70,641 77,886 74,264 68,755 65,207 61,584 61,584 9.60%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,622 - 9,056 - 3,622 - 3,622 0.00%
Div Payout % 193.83% - 196.63% - 52.04% - 198.07% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 70,641 77,886 74,264 68,755 65,207 61,584 61,584 9.60%
NOSH 181,132 181,132 181,132 180,935 181,132 181,132 181,132 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 34.41% 45.91% 47.18% 45.89% 45.90% 29.17% 45.06% -
ROE 2.65% 6.07% 6.20% 10.68% 10.68% 1.99% 2.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.00 5.68 5.39 8.85 8.37 2.32 2.24 21.56%
EPS 1.03 2.61 2.54 4.06 3.84 0.68 1.01 1.31%
DPS 2.00 0.00 5.00 0.00 2.00 0.00 2.00 0.00%
NAPS 0.39 0.43 0.41 0.38 0.36 0.34 0.34 9.60%
Adjusted Per Share Value based on latest NOSH - 180,935
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.82 1.56 1.48 2.43 2.30 0.64 0.62 20.55%
EPS 0.28 0.72 0.70 1.11 1.05 0.19 0.28 0.00%
DPS 0.55 0.00 1.37 0.00 0.55 0.00 0.55 0.00%
NAPS 0.107 0.118 0.1125 0.1042 0.0988 0.0933 0.0933 9.59%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.80 1.79 1.37 1.69 1.26 0.675 0.71 -
P/RPS 60.02 31.50 25.42 19.10 15.05 29.06 31.68 53.29%
P/EPS 174.44 68.62 53.88 41.63 32.79 99.64 70.31 83.57%
EY 0.57 1.46 1.86 2.40 3.05 1.00 1.42 -45.67%
DY 1.11 0.00 3.65 0.00 1.59 0.00 2.82 -46.38%
P/NAPS 4.62 4.16 3.34 4.45 3.50 1.99 2.09 69.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 26/02/15 21/11/14 22/08/14 16/05/14 21/02/14 -
Price 1.54 1.78 1.79 1.51 1.59 0.85 0.675 -
P/RPS 51.35 31.33 33.21 17.07 18.99 36.60 30.12 42.85%
P/EPS 149.25 68.24 70.39 37.19 41.37 125.48 66.85 71.07%
EY 0.67 1.47 1.42 2.69 2.42 0.80 1.50 -41.65%
DY 1.30 0.00 2.79 0.00 1.26 0.00 2.96 -42.30%
P/NAPS 3.95 4.14 4.37 3.97 4.42 2.50 1.99 58.13%

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