[ELSOFT] YoY Quarter Result on 30-Jun-2017 [#2]

Stock

[ELSOFT] ELSOFT RESEARCH BHD

Announcement Date

18-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 28.28%

YoY- -31.54%

Quarter Report

ELSOFT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	4,201	12,333	24,152	14,879	18,446	5,432	15,164	-19.24%
YoY %	-65.94%	-48.94%	62.32%	-19.34%	239.58%	-64.18%	-	-
Horiz. %	27.70%	81.33%	159.27%	98.12%	121.64%	35.82%	100.00%	-
PBT	1,268	6,420	12,099	7,199	10,408	1,821	7,583	-25.75%
YoY %	-80.25%	-46.94%	68.07%	-30.83%	471.55%	-75.99%	-	-
Horiz. %	16.72%	84.66%	159.55%	94.94%	137.25%	24.01%	100.00%	-
Tax	-118	-132	-88	-104	-45	48	-622	-24.17%
YoY %	10.61%	-50.00%	15.38%	-131.11%	-193.75%	107.72%	-	-
Horiz. %	18.97%	21.22%	14.15%	16.72%	7.23%	-7.72%	100.00%	-
NP	1,150	6,288	12,011	7,095	10,363	1,869	6,961	-25.90%
YoY %	-81.71%	-47.65%	69.29%	-31.54%	454.47%	-73.15%	-	-
Horiz. %	16.52%	90.33%	172.55%	101.93%	148.87%	26.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,150	6,288	12,011	7,095	10,363	1,869	6,961	-25.90%
YoY %	-81.71%	-47.65%	69.29%	-31.54%	454.47%	-73.15%	-	-
Horiz. %	16.52%	90.33%	172.55%	101.93%	148.87%	26.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.31%	2.06%	0.73%	1.44%	0.43%	-2.64%	8.20%	-
YoY %	351.94%	182.19%	-49.31%	234.88%	116.29%	-132.20%	-	-
Horiz. %	113.54%	25.12%	8.90%	17.56%	5.24%	-32.20%	100.00%	-
Total Cost	3,051	6,045	12,141	7,784	8,083	3,563	8,203	-15.18%
YoY %	-49.53%	-50.21%	55.97%	-3.70%	126.86%	-56.56%	-	-
Horiz. %	37.19%	73.69%	148.01%	94.89%	98.54%	43.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,244	113,230	107,670	104,146	88,754	70,641	65,207	8.63%
YoY %	-5.29%	5.16%	3.38%	17.34%	25.64%	8.33%	-	-
Horiz. %	164.47%	173.65%	165.12%	159.72%	136.11%	108.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	1,675	6,660	8,282	8,222	5,433	3,622	3,622	-12.05%
YoY %	-74.85%	-19.58%	0.73%	51.33%	50.00%	0.00%	-	-
Horiz. %	46.25%	183.88%	228.66%	227.00%	150.00%	100.00%	100.00%	-
Div Payout %	145.71%	105.93%	68.96%	115.89%	52.44%	193.83%	52.04%	-
YoY %	37.55%	53.61%	-40.50%	121.00%	-72.95%	272.46%	-	-
Horiz. %	280.00%	203.55%	132.51%	222.69%	100.77%	372.46%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	107,244	113,230	107,670	104,146	88,754	70,641	65,207	8.63%
YoY %	-5.29%	5.16%	3.38%	17.34%	25.64%	8.33%	-	-
Horiz. %	164.47%	173.65%	165.12%	159.72%	136.11%	108.33%	100.00%	-
NOSH	671,071	667,432	276,643	274,159	181,132	181,132	181,132	24.36%
YoY %	0.55%	141.26%	0.91%	51.36%	0.00%	0.00%	-	-
Horiz. %	370.49%	368.48%	152.73%	151.36%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	27.37%	50.99%	49.73%	47.68%	56.18%	34.41%	45.90%	-
YoY %	-46.32%	2.53%	4.30%	-15.13%	63.27%	-25.03%	-	-
Horiz. %	59.63%	111.09%	108.34%	103.88%	122.40%	74.97%	100.00%	-
ROE	1.07%	5.55%	11.16%	6.81%	11.68%	2.65%	10.68%	-
YoY %	-80.72%	-50.27%	63.88%	-41.70%	340.75%	-75.19%	-	-
Horiz. %	10.02%	51.97%	104.49%	63.76%	109.36%	24.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	0.63	1.85	8.75	5.43	10.18	3.00	8.37	-34.99%
YoY %	-65.95%	-78.86%	61.14%	-46.66%	239.33%	-64.16%	-	-
Horiz. %	7.53%	22.10%	104.54%	64.87%	121.62%	35.84%	100.00%	-
EPS	0.17	0.94	4.35	2.59	5.72	1.03	3.84	-40.49%
YoY %	-81.91%	-78.39%	67.95%	-54.72%	455.34%	-73.18%	-	-
Horiz. %	4.43%	24.48%	113.28%	67.45%	148.96%	26.82%	100.00%	-
DPS	0.25	1.00	3.00	3.00	3.00	2.00	2.00	-29.26%
YoY %	-75.00%	-66.67%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	12.50%	50.00%	150.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	0.16	0.17	0.39	0.38	0.49	0.39	0.36	-12.63%
YoY %	-5.88%	-56.41%	2.63%	-22.45%	25.64%	8.33%	-	-
Horiz. %	44.44%	47.22%	108.33%	105.56%	136.11%	108.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 274,159
RPS	0.64	1.87	3.66	2.25	2.79	0.82	2.30	-19.18%
YoY %	-65.78%	-48.91%	62.67%	-19.35%	240.24%	-64.35%	-	-
Horiz. %	27.83%	81.30%	159.13%	97.83%	121.30%	35.65%	100.00%	-
EPS	0.17	0.95	1.82	1.08	1.57	0.28	1.05	-26.15%
YoY %	-82.11%	-47.80%	68.52%	-31.21%	460.71%	-73.33%	-	-
Horiz. %	16.19%	90.48%	173.33%	102.86%	149.52%	26.67%	100.00%	-
DPS	0.25	1.01	1.25	1.25	0.82	0.55	0.55	-12.30%
YoY %	-75.25%	-19.20%	0.00%	52.44%	49.09%	0.00%	-	-
Horiz. %	45.45%	183.64%	227.27%	227.27%	149.09%	100.00%	100.00%	-
NAPS	0.1625	0.1716	0.1631	0.1578	0.1345	0.107	0.0988	8.63%
YoY %	-5.30%	5.21%	3.36%	17.32%	25.70%	8.30%	-	-
Horiz. %	164.47%	173.68%	165.08%	159.72%	136.13%	108.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.615	0.80	2.58	2.50	1.46	1.80	1.26	-
P/RPS	98.12	43.20	29.49	46.05	14.34	60.02	15.05	36.64%
YoY %	127.13%	46.49%	-35.96%	221.13%	-76.11%	298.80%	-	-
Horiz. %	651.96%	287.04%	195.95%	305.98%	95.28%	398.80%	100.00%	-
P/EPS	358.45	84.74	59.30	96.57	25.52	174.44	32.79	48.92%
YoY %	323.00%	42.90%	-38.59%	278.41%	-85.37%	431.99%	-	-
Horiz. %	1,093.17%	258.43%	180.85%	294.51%	77.83%	531.99%	100.00%	-
EY	0.28	1.18	1.69	1.04	3.92	0.57	3.05	-32.81%
YoY %	-76.27%	-30.18%	62.50%	-73.47%	587.72%	-81.31%	-	-
Horiz. %	9.18%	38.69%	55.41%	34.10%	128.52%	18.69%	100.00%	-
DY	0.41	1.25	1.16	1.20	2.05	1.11	1.59	-20.20%
YoY %	-67.20%	7.76%	-3.33%	-41.46%	84.68%	-30.19%	-	-
Horiz. %	25.79%	78.62%	72.96%	75.47%	128.93%	69.81%	100.00%	-
P/NAPS	3.84	4.71	6.62	6.58	2.98	4.62	3.50	1.55%
YoY %	-18.47%	-28.85%	0.61%	120.81%	-35.50%	32.00%	-	-
Horiz. %	109.71%	134.57%	189.14%	188.00%	85.14%	132.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	16/08/19	17/08/18	18/08/17	19/08/16	21/08/15	22/08/14	-
Price	0.665	0.89	3.19	2.76	1.86	1.54	1.59	-
P/RPS	106.10	48.07	36.46	50.84	18.26	51.35	18.99	33.17%
YoY %	120.72%	31.84%	-28.28%	178.42%	-64.44%	170.41%	-	-
Horiz. %	558.72%	253.13%	192.00%	267.72%	96.16%	270.41%	100.00%	-
P/EPS	387.60	94.27	73.32	106.61	32.51	149.25	41.37	45.14%
YoY %	311.16%	28.57%	-31.23%	227.93%	-78.22%	260.77%	-	-
Horiz. %	936.91%	227.87%	177.23%	257.70%	78.58%	360.77%	100.00%	-
EY	0.26	1.06	1.36	0.94	3.08	0.67	2.42	-31.02%
YoY %	-75.47%	-22.06%	44.68%	-69.48%	359.70%	-72.31%	-	-
Horiz. %	10.74%	43.80%	56.20%	38.84%	127.27%	27.69%	100.00%	-
DY	0.38	1.12	0.94	1.09	1.61	1.30	1.26	-18.09%
YoY %	-66.07%	19.15%	-13.76%	-32.30%	23.85%	3.17%	-	-
Horiz. %	30.16%	88.89%	74.60%	86.51%	127.78%	103.17%	100.00%	-
P/NAPS	4.16	5.24	8.18	7.26	3.80	3.95	4.42	-1.00%
YoY %	-20.61%	-35.94%	12.67%	91.05%	-3.80%	-10.63%	-	-
Horiz. %	94.12%	118.55%	185.07%	164.25%	85.97%	89.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos