[ELSOFT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
29-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -48.51%
YoY- 547.56%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 4,837 7,213 9,066 6,979 12,903 6,932 5,356 -6.55%
PBT 31,640 3,745 5,216 3,026 5,811 3,082 2,040 518.82%
Tax -283 -136 -112 -112 -152 -103 -102 97.08%
NP 31,357 3,609 5,104 2,914 5,659 2,979 1,938 536.48%
-
NP to SH 31,357 3,609 5,104 2,914 5,659 2,979 1,938 536.48%
-
Tax Rate 0.89% 3.63% 2.15% 3.70% 2.62% 3.34% 5.00% -
Total Cost -26,520 3,604 3,962 4,065 7,244 3,953 3,418 -
-
Net Worth 142,232 115,140 108,395 115,169 107,824 107,800 100,994 25.56%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 13,545 - 6,774 - 6,739 - 3,366 152.35%
Div Payout % 43.20% - 132.73% - 119.09% - 173.71% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 142,232 115,140 108,395 115,169 107,824 107,800 100,994 25.56%
NOSH 677,705 677,705 677,705 677,705 675,990 674,875 673,387 0.42%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 648.27% 50.03% 56.30% 41.75% 43.86% 42.97% 36.18% -
ROE 22.05% 3.13% 4.71% 2.53% 5.25% 2.76% 1.92% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.71 1.06 1.34 1.03 1.91 1.03 0.80 -7.62%
EPS 4.63 0.53 0.75 0.43 0.84 0.44 0.29 530.85%
DPS 2.00 0.00 1.00 0.00 1.00 0.00 0.50 151.34%
NAPS 0.21 0.17 0.16 0.17 0.16 0.16 0.15 25.06%
Adjusted Per Share Value based on latest NOSH - 677,705
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.70 1.04 1.31 1.01 1.86 1.00 0.77 -6.14%
EPS 4.52 0.52 0.74 0.42 0.82 0.43 0.28 535.50%
DPS 1.95 0.00 0.98 0.00 0.97 0.00 0.48 153.95%
NAPS 0.2049 0.1659 0.1562 0.1659 0.1553 0.1553 0.1455 25.55%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.575 0.625 0.63 0.91 1.04 0.875 0.675 -
P/RPS 80.51 58.69 47.08 88.34 54.32 85.05 84.85 -3.43%
P/EPS 12.42 117.29 83.62 211.56 123.85 197.90 234.51 -85.82%
EY 8.05 0.85 1.20 0.47 0.81 0.51 0.43 601.29%
DY 3.48 0.00 1.59 0.00 0.96 0.00 0.74 179.90%
P/NAPS 2.74 3.68 3.94 5.35 6.50 5.47 4.50 -28.09%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 21/11/22 19/08/22 29/04/22 18/02/22 19/11/21 20/08/21 -
Price 0.595 0.585 0.745 0.855 0.95 0.95 0.845 -
P/RPS 83.31 54.93 55.67 83.00 49.62 92.34 106.22 -14.91%
P/EPS 12.85 109.79 98.89 198.78 113.13 214.86 293.57 -87.50%
EY 7.78 0.91 1.01 0.50 0.88 0.47 0.34 701.41%
DY 3.36 0.00 1.34 0.00 1.05 0.00 0.59 217.89%
P/NAPS 2.83 3.44 4.66 5.03 5.94 5.94 5.63 -36.70%

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