[ELSOFT] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.62%
YoY- 46.25%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 13,049 24,459 24,152 16,490 17,618 16,629 14,879 -8.35%
PBT 6,224 13,756 12,099 8,176 8,557 8,518 7,199 -9.22%
Tax -57 -107 -88 -87 -250 -76 -104 -32.95%
NP 6,167 13,649 12,011 8,089 8,307 8,442 7,095 -8.89%
-
NP to SH 6,167 13,649 12,011 8,089 8,307 8,442 7,095 -8.89%
-
Tax Rate 0.92% 0.78% 0.73% 1.06% 2.92% 0.89% 1.44% -
Total Cost 6,882 10,810 12,141 8,401 9,311 8,187 7,784 -7.86%
-
Net Worth 112,739 113,190 107,670 110,185 107,366 104,520 104,146 5.41%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,289 8,322 8,282 5,509 8,258 5,501 8,222 0.54%
Div Payout % 134.42% 60.98% 68.96% 68.11% 99.42% 65.16% 115.89% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 112,739 113,190 107,670 110,185 107,366 104,520 104,146 5.41%
NOSH 665,824 277,295 276,643 275,512 275,399 275,142 274,159 80.38%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 47.26% 55.80% 49.73% 49.05% 47.15% 50.77% 47.68% -
ROE 5.47% 12.06% 11.16% 7.34% 7.74% 8.08% 6.81% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.97 3.67 8.75 5.99 6.40 6.05 5.43 -49.03%
EPS 0.93 2.06 4.35 2.94 3.02 3.07 2.59 -49.38%
DPS 1.25 1.25 3.00 2.00 3.00 2.00 3.00 -44.12%
NAPS 0.17 0.17 0.39 0.40 0.39 0.38 0.38 -41.42%
Adjusted Per Share Value based on latest NOSH - 275,512
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.98 3.71 3.66 2.50 2.67 2.52 2.25 -8.14%
EPS 0.93 2.07 1.82 1.23 1.26 1.28 1.08 -9.46%
DPS 1.26 1.26 1.25 0.83 1.25 0.83 1.25 0.53%
NAPS 0.1708 0.1715 0.1631 0.1669 0.1627 0.1584 0.1578 5.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.09 3.45 2.58 2.49 2.70 2.58 2.50 -
P/RPS 55.40 93.92 29.49 41.60 42.19 42.67 46.05 13.07%
P/EPS 117.21 168.30 59.30 84.79 89.48 84.06 96.57 13.74%
EY 0.85 0.59 1.69 1.18 1.12 1.19 1.04 -12.55%
DY 1.15 0.36 1.16 0.80 1.11 0.78 1.20 -2.78%
P/NAPS 6.41 20.29 6.62 6.23 6.92 6.79 6.58 -1.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 16/11/18 17/08/18 25/05/18 23/02/18 17/11/17 18/08/17 -
Price 1.19 1.42 3.19 2.59 2.62 2.53 2.76 -
P/RPS 60.48 38.66 36.46 43.27 40.94 41.85 50.84 12.23%
P/EPS 127.97 69.27 73.32 88.20 86.83 82.43 106.61 12.90%
EY 0.78 1.44 1.36 1.13 1.15 1.21 0.94 -11.66%
DY 1.05 0.88 0.94 0.77 1.15 0.79 1.09 -2.45%
P/NAPS 7.00 8.35 8.18 6.48 6.72 6.66 7.26 -2.39%

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