[ELSOFT] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -94.0%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 10,110 16,490 14,747 10,137 10,292 4,207 6,532 7.54%
PBT 5,022 8,176 5,571 1,637 4,911 1,232 2,274 14.10%
Tax -132 -87 -40 -75 -186 -5 -12 49.10%
NP 4,890 8,089 5,531 1,562 4,725 1,227 2,262 13.70%
-
NP to SH 4,890 8,089 5,531 1,562 4,725 1,227 2,262 13.70%
-
Tax Rate 2.63% 1.06% 0.72% 4.58% 3.79% 0.41% 0.53% -
Total Cost 5,220 8,401 9,216 8,575 5,567 2,980 4,270 3.40%
-
Net Worth 119,864 110,185 0 85,132 77,886 61,584 57,907 12.88%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 6,659 5,509 - - - - - -
Div Payout % 136.18% 68.11% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 119,864 110,185 0 85,132 77,886 61,584 57,907 12.88%
NOSH 665,936 275,512 273,203 181,132 181,132 181,132 180,960 24.24%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 48.37% 49.05% 37.51% 15.41% 45.91% 29.17% 34.63% -
ROE 4.08% 7.34% 0.00% 1.83% 6.07% 1.99% 3.91% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.52 5.99 5.40 5.60 5.68 2.32 3.61 -13.41%
EPS 0.73 2.94 2.03 0.86 2.61 0.68 1.25 -8.57%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.40 0.00 0.47 0.43 0.34 0.32 -9.13%
Adjusted Per Share Value based on latest NOSH - 181,132
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.46 2.38 2.12 1.46 1.48 0.61 0.94 7.61%
EPS 0.70 1.17 0.80 0.23 0.68 0.18 0.33 13.34%
DPS 0.96 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.1587 0.00 0.1226 0.1122 0.0887 0.0834 12.89%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.95 2.49 1.95 1.80 1.79 0.675 0.45 -
P/RPS 62.57 41.60 36.11 32.16 31.50 29.06 12.47 30.82%
P/EPS 129.37 84.79 96.29 208.73 68.62 99.64 36.00 23.75%
EY 0.77 1.18 1.04 0.48 1.46 1.00 2.78 -19.25%
DY 1.05 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 6.23 0.00 3.83 4.16 1.99 1.41 24.60%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 25/05/18 22/05/17 20/05/16 22/05/15 16/05/14 17/05/13 -
Price 0.79 2.59 2.67 1.59 1.78 0.85 0.46 -
P/RPS 52.03 43.27 49.45 28.41 31.33 36.60 12.74 26.41%
P/EPS 107.58 88.20 131.84 184.38 68.24 125.48 36.80 19.56%
EY 0.93 1.13 0.76 0.54 1.47 0.80 2.72 -16.37%
DY 1.27 0.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 6.48 0.00 3.38 4.14 2.50 1.44 20.40%

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