[ELSOFT] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -35.16%
YoY- 324.53%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 4,581 4,575 6,979 3,990 4,266 10,110 16,490 -19.20%
PBT 1,600 2,584 3,026 553 214 5,022 8,176 -23.78%
Tax -193 -122 -112 -103 -108 -132 -87 14.18%
NP 1,407 2,462 2,914 450 106 4,890 8,089 -25.26%
-
NP to SH 1,407 2,462 2,914 450 106 4,890 8,089 -25.26%
-
Tax Rate 12.06% 4.72% 3.70% 18.63% 50.47% 2.63% 1.06% -
Total Cost 3,174 2,113 4,065 3,540 4,160 5,220 8,401 -14.96%
-
Net Worth 138,828 142,391 115,169 100,994 100,406 119,864 110,185 3.92%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 1,673 6,659 5,509 -
Div Payout % - - - - 1,578.72% 136.18% 68.11% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 138,828 142,391 115,169 100,994 100,406 119,864 110,185 3.92%
NOSH 694,140 678,140 677,705 673,387 669,457 665,936 275,512 16.63%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 30.71% 53.81% 41.75% 11.28% 2.48% 48.37% 49.05% -
ROE 1.01% 1.73% 2.53% 0.45% 0.11% 4.08% 7.34% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.66 0.67 1.03 0.59 0.64 1.52 5.99 -30.73%
EPS 0.20 0.36 0.43 0.07 0.02 0.73 2.94 -36.08%
DPS 0.00 0.00 0.00 0.00 0.25 1.00 2.00 -
NAPS 0.20 0.21 0.17 0.15 0.15 0.18 0.40 -10.90%
Adjusted Per Share Value based on latest NOSH - 673,387
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 0.69 0.69 1.06 0.60 0.65 1.53 2.50 -19.29%
EPS 0.21 0.37 0.44 0.07 0.02 0.74 1.23 -25.49%
DPS 0.00 0.00 0.00 0.00 0.25 1.01 0.83 -
NAPS 0.2103 0.2157 0.1745 0.153 0.1521 0.1816 0.1669 3.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.52 0.59 0.91 0.685 0.49 0.95 2.49 -
P/RPS 78.79 87.44 88.34 115.59 76.89 62.57 41.60 11.22%
P/EPS 256.54 162.49 211.56 1,024.90 3,094.29 129.37 84.79 20.24%
EY 0.39 0.62 0.47 0.10 0.03 0.77 1.18 -16.83%
DY 0.00 0.00 0.00 0.00 0.51 1.05 0.80 -
P/NAPS 2.60 2.81 5.35 4.57 3.27 5.28 6.23 -13.54%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 03/05/24 23/05/23 29/04/22 28/05/21 22/05/20 27/05/19 25/05/18 -
Price 0.535 0.555 0.855 0.67 0.665 0.79 2.59 -
P/RPS 81.07 82.26 83.00 113.06 104.35 52.03 43.27 11.02%
P/EPS 263.94 152.85 198.78 1,002.46 4,199.40 107.58 88.20 20.02%
EY 0.38 0.65 0.50 0.10 0.02 0.93 1.13 -16.59%
DY 0.00 0.00 0.00 0.00 0.38 1.27 0.77 -
P/NAPS 2.68 2.64 5.03 4.47 4.43 4.39 6.48 -13.67%

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