[ELSOFT] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -29.29%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 6,133 4,575 4,837 7,213 9,066 6,979 12,903 -39.17%
PBT 3,533 2,584 31,640 3,745 5,216 3,026 5,811 -28.29%
Tax -461 -122 -283 -136 -112 -112 -152 109.95%
NP 3,072 2,462 31,357 3,609 5,104 2,914 5,659 -33.52%
-
NP to SH 3,072 2,462 31,357 3,609 5,104 2,914 5,659 -33.52%
-
Tax Rate 13.05% 4.72% 0.89% 3.63% 2.15% 3.70% 2.62% -
Total Cost 3,061 2,113 -26,520 3,604 3,962 4,065 7,244 -43.77%
-
Net Worth 137,422 142,391 142,232 115,140 108,395 115,169 107,824 17.60%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 6,871 - 13,545 - 6,774 - 6,739 1.30%
Div Payout % 223.67% - 43.20% - 132.73% - 119.09% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 137,422 142,391 142,232 115,140 108,395 115,169 107,824 17.60%
NOSH 694,140 678,140 677,705 677,705 677,705 677,705 675,990 1.78%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 50.09% 53.81% 648.27% 50.03% 56.30% 41.75% 43.86% -
ROE 2.24% 1.73% 22.05% 3.13% 4.71% 2.53% 5.25% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.89 0.67 0.71 1.06 1.34 1.03 1.91 -39.97%
EPS 0.45 0.36 4.63 0.53 0.75 0.43 0.84 -34.11%
DPS 1.00 0.00 2.00 0.00 1.00 0.00 1.00 0.00%
NAPS 0.20 0.21 0.21 0.17 0.16 0.17 0.16 16.08%
Adjusted Per Share Value based on latest NOSH - 677,705
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.88 0.66 0.70 1.04 1.31 1.01 1.86 -39.36%
EPS 0.44 0.35 4.52 0.52 0.74 0.42 0.82 -34.04%
DPS 0.99 0.00 1.95 0.00 0.98 0.00 0.97 1.37%
NAPS 0.198 0.2051 0.2049 0.1659 0.1562 0.1659 0.1553 17.63%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.53 0.59 0.575 0.625 0.63 0.91 1.04 -
P/RPS 59.38 87.44 80.51 58.69 47.08 88.34 54.32 6.13%
P/EPS 118.54 162.49 12.42 117.29 83.62 211.56 123.85 -2.88%
EY 0.84 0.62 8.05 0.85 1.20 0.47 0.81 2.46%
DY 1.89 0.00 3.48 0.00 1.59 0.00 0.96 57.27%
P/NAPS 2.65 2.81 2.74 3.68 3.94 5.35 6.50 -45.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 23/05/23 17/02/23 21/11/22 19/08/22 29/04/22 18/02/22 -
Price 0.545 0.555 0.595 0.585 0.745 0.855 0.95 -
P/RPS 61.06 82.26 83.31 54.93 55.67 83.00 49.62 14.87%
P/EPS 121.90 152.85 12.85 109.79 98.89 198.78 113.13 5.11%
EY 0.82 0.65 7.78 0.91 1.01 0.50 0.88 -4.61%
DY 1.83 0.00 3.36 0.00 1.34 0.00 1.05 44.97%
P/NAPS 2.73 2.64 2.83 3.44 4.66 5.03 5.94 -40.52%

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