[ELSOFT] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 563.44%
YoY- 454.47%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 12,333 24,152 14,879 18,446 5,432 15,164 10,996 1.92%
PBT 6,420 12,099 7,199 10,408 1,821 7,583 5,277 3.32%
Tax -132 -88 -104 -45 48 -622 -16 42.12%
NP 6,288 12,011 7,095 10,363 1,869 6,961 5,261 3.01%
-
NP to SH 6,288 12,011 7,095 10,363 1,869 6,961 5,261 3.01%
-
Tax Rate 2.06% 0.73% 1.44% 0.43% -2.64% 8.20% 0.30% -
Total Cost 6,045 12,141 7,784 8,083 3,563 8,203 5,735 0.88%
-
Net Worth 113,230 107,670 104,146 88,754 70,641 65,207 59,866 11.20%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 6,660 8,282 8,222 5,433 3,622 3,622 1,814 24.19%
Div Payout % 105.93% 68.96% 115.89% 52.44% 193.83% 52.04% 34.48% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 113,230 107,670 104,146 88,754 70,641 65,207 59,866 11.20%
NOSH 667,432 276,643 274,159 181,132 181,132 181,132 181,413 24.23%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 50.99% 49.73% 47.68% 56.18% 34.41% 45.90% 47.84% -
ROE 5.55% 11.16% 6.81% 11.68% 2.65% 10.68% 8.79% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.85 8.75 5.43 10.18 3.00 8.37 6.06 -17.93%
EPS 0.94 4.35 2.59 5.72 1.03 3.84 2.90 -17.11%
DPS 1.00 3.00 3.00 3.00 2.00 2.00 1.00 0.00%
NAPS 0.17 0.39 0.38 0.49 0.39 0.36 0.33 -10.46%
Adjusted Per Share Value based on latest NOSH - 181,132
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.87 3.66 2.25 2.79 0.82 2.30 1.67 1.90%
EPS 0.95 1.82 1.08 1.57 0.28 1.05 0.80 2.90%
DPS 1.01 1.25 1.25 0.82 0.55 0.55 0.27 24.58%
NAPS 0.1716 0.1631 0.1578 0.1345 0.107 0.0988 0.0907 11.20%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.80 2.58 2.50 1.46 1.80 1.26 0.435 -
P/RPS 43.20 29.49 46.05 14.34 60.02 15.05 7.18 34.84%
P/EPS 84.74 59.30 96.57 25.52 174.44 32.79 15.00 33.43%
EY 1.18 1.69 1.04 3.92 0.57 3.05 6.67 -25.06%
DY 1.25 1.16 1.20 2.05 1.11 1.59 2.30 -9.65%
P/NAPS 4.71 6.62 6.58 2.98 4.62 3.50 1.32 23.60%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 17/08/18 18/08/17 19/08/16 21/08/15 22/08/14 27/08/13 -
Price 0.89 3.19 2.76 1.86 1.54 1.59 0.55 -
P/RPS 48.07 36.46 50.84 18.26 51.35 18.99 9.07 32.02%
P/EPS 94.27 73.32 106.61 32.51 149.25 41.37 18.97 30.61%
EY 1.06 1.36 0.94 3.08 0.67 2.42 5.27 -23.44%
DY 1.12 0.94 1.09 1.61 1.30 1.26 1.82 -7.76%
P/NAPS 5.24 8.18 7.26 3.80 3.95 4.42 1.67 20.98%

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