[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 492.45%
YoY- -88.76%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 21,416 32,090 18,692 16,934 44,886 81,284 60,202 -15.81%
PBT 12,234 16,484 5,186 2,964 22,884 40,550 26,490 -12.07%
Tax -1,166 -448 -410 -452 -528 -350 -288 26.23%
NP 11,068 16,036 4,776 2,512 22,356 40,200 26,202 -13.37%
-
NP to SH 11,068 16,036 4,776 2,512 22,356 40,200 26,202 -13.37%
-
Tax Rate 9.53% 2.72% 7.91% 15.25% 2.31% 0.86% 1.09% -
Total Cost 10,348 16,054 13,916 14,422 22,530 41,084 34,000 -17.97%
-
Net Worth 137,422 108,395 100,994 107,244 113,230 107,670 104,146 4.72%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 13,742 13,549 6,732 6,702 26,642 27,607 16,444 -2.94%
Div Payout % 124.16% 84.49% 140.97% 266.83% 119.17% 68.68% 62.76% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 137,422 108,395 100,994 107,244 113,230 107,670 104,146 4.72%
NOSH 694,140 677,705 673,387 671,071 667,432 276,643 274,159 16.73%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 51.68% 49.97% 25.55% 14.83% 49.81% 49.46% 43.52% -
ROE 8.05% 14.79% 4.73% 2.34% 19.74% 37.34% 25.16% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.12 4.74 2.78 2.53 6.74 29.44 21.97 -27.75%
EPS 1.62 2.36 0.70 0.38 3.36 14.56 9.56 -25.60%
DPS 2.00 2.00 1.00 1.00 4.00 10.00 6.00 -16.72%
NAPS 0.20 0.16 0.15 0.16 0.17 0.39 0.38 -10.14%
Adjusted Per Share Value based on latest NOSH - 671,071
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.09 4.62 2.69 2.44 6.47 11.71 8.67 -15.79%
EPS 1.59 2.31 0.69 0.36 3.22 5.79 3.77 -13.39%
DPS 1.98 1.95 0.97 0.97 3.84 3.98 2.37 -2.95%
NAPS 0.198 0.1562 0.1455 0.1545 0.1631 0.1551 0.15 4.73%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.53 0.63 0.675 0.615 0.80 2.58 2.50 -
P/RPS 17.00 13.30 24.31 24.34 11.87 8.76 11.38 6.91%
P/EPS 32.90 26.62 95.16 164.10 23.83 17.72 26.15 3.89%
EY 3.04 3.76 1.05 0.61 4.20 5.64 3.82 -3.73%
DY 3.77 3.17 1.48 1.63 5.00 3.88 2.40 7.81%
P/NAPS 2.65 3.94 4.50 3.84 4.71 6.62 6.58 -14.05%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 19/08/22 20/08/21 28/08/20 16/08/19 17/08/18 18/08/17 -
Price 0.545 0.745 0.845 0.665 0.89 3.19 2.76 -
P/RPS 17.49 15.73 30.44 26.32 13.21 10.83 12.56 5.67%
P/EPS 33.83 31.47 119.12 177.44 26.52 21.91 28.87 2.67%
EY 2.96 3.18 0.84 0.56 3.77 4.56 3.46 -2.56%
DY 3.67 2.68 1.18 1.50 4.49 3.13 2.17 9.14%
P/NAPS 2.73 4.66 5.63 4.16 5.24 8.18 7.26 -15.03%

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