[ELSOFT] YoY Annualized 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- 8.4%
YoY- 46.25%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 15,960 17,064 40,440 65,960 58,988 40,548 41,168 -14.59%
PBT 2,212 856 20,088 32,704 22,284 6,548 19,644 -30.48%
Tax -412 -432 -528 -348 -160 -300 -744 -9.37%
NP 1,800 424 19,560 32,356 22,124 6,248 18,900 -32.39%
-
NP to SH 1,800 424 19,560 32,356 22,124 6,248 18,900 -32.39%
-
Tax Rate 18.63% 50.47% 2.63% 1.06% 0.72% 4.58% 3.79% -
Total Cost 14,160 16,640 20,880 33,604 36,864 34,300 22,268 -7.26%
-
Net Worth 100,994 100,406 119,864 110,185 0 85,132 77,886 4.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 6,693 26,636 22,037 - - - -
Div Payout % - 1,578.72% 136.18% 68.11% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 100,994 100,406 119,864 110,185 0 85,132 77,886 4.42%
NOSH 673,387 669,457 665,936 275,512 273,203 181,132 181,132 24.43%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.28% 2.48% 48.37% 49.05% 37.51% 15.41% 45.91% -
ROE 1.78% 0.42% 16.32% 29.37% 0.00% 7.34% 24.27% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.37 2.55 6.07 23.95 21.60 22.39 22.73 -31.37%
EPS 0.28 0.08 2.92 11.76 8.12 3.44 10.44 -45.25%
DPS 0.00 1.00 4.00 8.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.18 0.40 0.00 0.47 0.43 -16.08%
Adjusted Per Share Value based on latest NOSH - 275,512
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.42 2.59 6.13 9.99 8.94 6.14 6.24 -14.59%
EPS 0.27 0.06 2.96 4.90 3.35 0.95 2.86 -32.49%
DPS 0.00 1.01 4.04 3.34 0.00 0.00 0.00 -
NAPS 0.153 0.1521 0.1816 0.1669 0.00 0.129 0.118 4.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.685 0.49 0.95 2.49 1.95 1.80 1.79 -
P/RPS 28.90 19.22 15.64 10.40 9.03 8.04 7.88 24.15%
P/EPS 256.23 773.57 32.34 21.20 24.07 52.18 17.15 56.87%
EY 0.39 0.13 3.09 4.72 4.15 1.92 5.83 -36.26%
DY 0.00 2.04 4.21 3.21 0.00 0.00 0.00 -
P/NAPS 4.57 3.27 5.28 6.23 0.00 3.83 4.16 1.57%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 22/05/20 27/05/19 25/05/18 22/05/17 20/05/16 22/05/15 -
Price 0.67 0.665 0.79 2.59 2.67 1.59 1.78 -
P/RPS 28.26 26.09 13.01 10.82 12.36 7.10 7.83 23.82%
P/EPS 250.62 1,049.85 26.90 22.05 32.96 46.09 17.06 56.43%
EY 0.40 0.10 3.72 4.54 3.03 2.17 5.86 -36.04%
DY 0.00 1.50 5.06 3.09 0.00 0.00 0.00 -
P/NAPS 4.47 4.43 4.39 6.48 0.00 3.38 4.14 1.28%

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