[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
16-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 14.29%
YoY- -44.39%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 32,090 18,692 16,934 44,886 81,284 60,202 57,166 -9.17%
PBT 16,484 5,186 2,964 22,884 40,550 26,490 24,090 -6.12%
Tax -448 -410 -452 -528 -350 -288 -240 10.95%
NP 16,036 4,776 2,512 22,356 40,200 26,202 23,850 -6.39%
-
NP to SH 16,036 4,776 2,512 22,356 40,200 26,202 23,850 -6.39%
-
Tax Rate 2.72% 7.91% 15.25% 2.31% 0.86% 1.09% 1.00% -
Total Cost 16,054 13,916 14,422 22,530 41,084 34,000 33,316 -11.45%
-
Net Worth 108,395 100,994 107,244 113,230 107,670 104,146 88,754 3.38%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 13,549 6,732 6,702 26,642 27,607 16,444 10,867 3.74%
Div Payout % 84.49% 140.97% 266.83% 119.17% 68.68% 62.76% 45.57% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 108,395 100,994 107,244 113,230 107,670 104,146 88,754 3.38%
NOSH 677,705 673,387 671,071 667,432 276,643 274,159 181,132 24.58%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 49.97% 25.55% 14.83% 49.81% 49.46% 43.52% 41.72% -
ROE 14.79% 4.73% 2.34% 19.74% 37.34% 25.16% 26.87% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 4.74 2.78 2.53 6.74 29.44 21.97 31.56 -27.08%
EPS 2.36 0.70 0.38 3.36 14.56 9.56 13.16 -24.89%
DPS 2.00 1.00 1.00 4.00 10.00 6.00 6.00 -16.72%
NAPS 0.16 0.15 0.16 0.17 0.39 0.38 0.49 -17.01%
Adjusted Per Share Value based on latest NOSH - 667,432
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 4.62 2.69 2.44 6.47 11.71 8.67 8.24 -9.18%
EPS 2.31 0.69 0.36 3.22 5.79 3.77 3.44 -6.41%
DPS 1.95 0.97 0.97 3.84 3.98 2.37 1.57 3.67%
NAPS 0.1562 0.1455 0.1545 0.1631 0.1551 0.15 0.1279 3.38%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.63 0.675 0.615 0.80 2.58 2.50 1.46 -
P/RPS 13.30 24.31 24.34 11.87 8.76 11.38 4.63 19.21%
P/EPS 26.62 95.16 164.10 23.83 17.72 26.15 11.09 15.70%
EY 3.76 1.05 0.61 4.20 5.64 3.82 9.02 -13.56%
DY 3.17 1.48 1.63 5.00 3.88 2.40 4.11 -4.23%
P/NAPS 3.94 4.50 3.84 4.71 6.62 6.58 2.98 4.76%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 20/08/21 28/08/20 16/08/19 17/08/18 18/08/17 19/08/16 -
Price 0.745 0.845 0.665 0.89 3.19 2.76 1.86 -
P/RPS 15.73 30.44 26.32 13.21 10.83 12.56 5.89 17.77%
P/EPS 31.47 119.12 177.44 26.52 21.91 28.87 14.13 14.27%
EY 3.18 0.84 0.56 3.77 4.56 3.46 7.08 -12.48%
DY 2.68 1.18 1.50 4.49 3.13 2.17 3.23 -3.06%
P/NAPS 4.66 5.63 4.16 5.24 8.18 7.26 3.80 3.45%

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