[ELSOFT] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 89.96%
YoY- 270.55%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,210 4,837 12,903 4,928 6,254 13,049 17,618 -29.23%
PBT 667 31,640 5,811 -3,153 4,059 6,224 8,557 -34.62%
Tax -99 -283 -152 -165 -237 -57 -250 -14.30%
NP 568 31,357 5,659 -3,318 3,822 6,167 8,307 -36.04%
-
NP to SH 568 31,357 5,659 -3,318 3,822 6,167 8,307 -36.04%
-
Tax Rate 14.84% 0.89% 2.62% - 5.84% 0.92% 2.92% -
Total Cost 1,642 -26,520 7,244 8,246 2,432 6,882 9,311 -25.10%
-
Net Worth 137,422 142,232 107,824 100,598 113,406 112,739 107,366 4.19%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 6,871 13,545 6,739 3,353 3,335 8,289 8,258 -3.01%
Div Payout % 1,209.70% 43.20% 119.09% 0.00% 87.27% 134.42% 99.42% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 137,422 142,232 107,824 100,598 113,406 112,739 107,366 4.19%
NOSH 694,140 677,705 675,990 672,089 669,457 665,824 275,399 16.64%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 25.70% 648.27% 43.86% -67.33% 61.11% 47.26% 47.15% -
ROE 0.41% 22.05% 5.25% -3.30% 3.37% 5.47% 7.74% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.32 0.71 1.91 0.73 0.94 1.97 6.40 -39.28%
EPS 0.08 4.63 0.84 -0.49 0.57 0.93 3.02 -45.38%
DPS 1.00 2.00 1.00 0.50 0.50 1.25 3.00 -16.72%
NAPS 0.20 0.21 0.16 0.15 0.17 0.17 0.39 -10.52%
Adjusted Per Share Value based on latest NOSH - 675,990
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.32 0.70 1.86 0.71 0.90 1.88 2.54 -29.18%
EPS 0.08 4.52 0.82 -0.48 0.55 0.89 1.20 -36.30%
DPS 0.99 1.95 0.97 0.48 0.48 1.19 1.19 -3.01%
NAPS 0.198 0.2049 0.1553 0.1449 0.1634 0.1624 0.1547 4.19%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.535 0.575 1.04 0.795 0.83 1.09 2.70 -
P/RPS 166.34 80.51 54.32 108.19 88.53 55.40 42.19 25.67%
P/EPS 647.19 12.42 123.85 -160.69 144.87 117.21 89.48 39.04%
EY 0.15 8.05 0.81 -0.62 0.69 0.85 1.12 -28.46%
DY 1.87 3.48 0.96 0.63 0.60 1.15 1.11 9.07%
P/NAPS 2.68 2.74 6.50 5.30 4.88 6.41 6.92 -14.61%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 17/02/23 18/02/22 24/02/21 26/02/20 22/02/19 23/02/18 -
Price 0.545 0.595 0.95 0.84 0.80 1.19 2.62 -
P/RPS 169.45 83.31 49.62 114.32 85.33 60.48 40.94 26.69%
P/EPS 659.29 12.85 113.13 -169.79 139.63 127.97 86.83 40.17%
EY 0.15 7.78 0.88 -0.59 0.72 0.78 1.15 -28.77%
DY 1.83 3.36 1.05 0.60 0.62 1.05 1.15 8.04%
P/NAPS 2.73 2.83 5.94 5.60 4.71 7.00 6.72 -13.93%

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