[ELSOFT] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -60.44%
YoY- -73.15%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 24,152 14,879 18,446 5,432 15,164 10,996 1,711 55.42%
PBT 12,099 7,199 10,408 1,821 7,583 5,277 274 87.94%
Tax -88 -104 -45 48 -622 -16 -15 34.27%
NP 12,011 7,095 10,363 1,869 6,961 5,261 259 89.49%
-
NP to SH 12,011 7,095 10,363 1,869 6,961 5,261 259 89.49%
-
Tax Rate 0.73% 1.44% 0.43% -2.64% 8.20% 0.30% 5.47% -
Total Cost 12,141 7,784 8,083 3,563 8,203 5,735 1,452 42.44%
-
Net Worth 107,670 104,146 88,754 70,641 65,207 59,866 49,950 13.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,282 8,222 5,433 3,622 3,622 1,814 - -
Div Payout % 68.96% 115.89% 52.44% 193.83% 52.04% 34.48% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 107,670 104,146 88,754 70,641 65,207 59,866 49,950 13.64%
NOSH 276,643 274,159 181,132 181,132 181,132 181,413 184,999 6.93%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 49.73% 47.68% 56.18% 34.41% 45.90% 47.84% 15.14% -
ROE 11.16% 6.81% 11.68% 2.65% 10.68% 8.79% 0.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.75 5.43 10.18 3.00 8.37 6.06 0.92 45.53%
EPS 4.35 2.59 5.72 1.03 3.84 2.90 0.14 77.26%
DPS 3.00 3.00 3.00 2.00 2.00 1.00 0.00 -
NAPS 0.39 0.38 0.49 0.39 0.36 0.33 0.27 6.31%
Adjusted Per Share Value based on latest NOSH - 181,132
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.66 2.25 2.79 0.82 2.30 1.67 0.26 55.35%
EPS 1.82 1.08 1.57 0.28 1.05 0.80 0.04 88.89%
DPS 1.25 1.25 0.82 0.55 0.55 0.27 0.00 -
NAPS 0.1631 0.1578 0.1345 0.107 0.0988 0.0907 0.0757 13.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.58 2.50 1.46 1.80 1.26 0.435 0.36 -
P/RPS 29.49 46.05 14.34 60.02 15.05 7.18 38.92 -4.51%
P/EPS 59.30 96.57 25.52 174.44 32.79 15.00 257.14 -21.68%
EY 1.69 1.04 3.92 0.57 3.05 6.67 0.39 27.66%
DY 1.16 1.20 2.05 1.11 1.59 2.30 0.00 -
P/NAPS 6.62 6.58 2.98 4.62 3.50 1.32 1.33 30.65%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 18/08/17 19/08/16 21/08/15 22/08/14 27/08/13 17/08/12 -
Price 3.19 2.76 1.86 1.54 1.59 0.55 0.34 -
P/RPS 36.46 50.84 18.26 51.35 18.99 9.07 36.76 -0.13%
P/EPS 73.32 106.61 32.51 149.25 41.37 18.97 242.86 -18.08%
EY 1.36 0.94 3.08 0.67 2.42 5.27 0.41 22.11%
DY 0.94 1.09 1.61 1.30 1.26 1.82 0.00 -
P/NAPS 8.18 7.26 3.80 3.95 4.42 1.67 1.26 36.56%

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