Highlights

[ELSOFT] YoY Quarter Result on 2020-06-30 [#2]

Stock [ELSOFT]: ELSOFT RESEARCH BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     984.91%    YoY -     -81.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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 -25.76%
  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 -24.18%
  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%
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%
Tax Rate 9.31 % 2.06 % 0.73 % 1.44 % 0.43 % -2.64 % 8.20 % 2.14%
  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%
Net Worth 107,244 113,230 107,670 104,146 88,754 70,641 65,207 8.64%
  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%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 1,675 6,660 8,282 8,222 5,433 3,622 3,622 -12.05%
  YoY % -74.84% -19.58% 0.73% 51.31% 50.00% 0.00% -
  Horiz. % 46.26% 183.86% 228.63% 226.96% 150.00% 100.00% 100.00%
Div Payout % 145.71 % 105.93 % 68.96 % 115.89 % 52.44 % 193.83 % 52.04 % 18.70%
  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%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 107,244 113,230 107,670 104,146 88,754 70,641 65,207 8.64%
  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 670,280 666,059 276,077 274,070 181,132 181,132 181,132 24.34%
  YoY % 0.63% 141.26% 0.73% 51.31% 0.00% 0.00% -
  Horiz. % 370.05% 367.72% 152.42% 151.31% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 27.37 % 50.99 % 49.73 % 47.68 % 56.18 % 34.41 % 45.90 % -8.25%
  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 % -31.83%
  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%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.63 1.85 8.75 5.43 10.18 3.00 8.37 -35.00%
  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 -29.27%
  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 0.1600 0.1700 0.3900 0.3800 0.4900 0.3900 0.3600 -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%
Adjusted Per Share Value based on latest NOSH - 672,089
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.63 1.84 3.59 2.21 2.74 0.81 2.26 -19.16%
  YoY % -65.76% -48.75% 62.44% -19.34% 238.27% -64.16% -
  Horiz. % 27.88% 81.42% 158.85% 97.79% 121.24% 35.84% 100.00%
EPS 0.17 0.94 1.79 1.06 1.54 0.28 1.04 -26.04%
  YoY % -81.91% -47.49% 68.87% -31.17% 450.00% -73.08% -
  Horiz. % 16.35% 90.38% 172.12% 101.92% 148.08% 26.92% 100.00%
DPS 0.25 0.99 1.23 1.22 0.81 0.54 0.54 -12.04%
  YoY % -74.75% -19.51% 0.82% 50.62% 50.00% 0.00% -
  Horiz. % 46.30% 183.33% 227.78% 225.93% 150.00% 100.00% 100.00%
NAPS 0.1596 0.1685 0.1602 0.1550 0.1321 0.1051 0.0970 8.65%
  YoY % -5.28% 5.18% 3.35% 17.34% 25.69% 8.35% -
  Horiz. % 164.54% 173.71% 165.15% 159.79% 136.19% 108.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.6150 0.8000 2.5800 2.5000 1.4600 1.8000 1.2600 -
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 1.56%
  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%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 16/08/19 17/08/18 18/08/17 19/08/16 21/08/15 22/08/14 -
Price 0.6650 0.8900 3.1900 2.7600 1.8600 1.5400 1.5900 -
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 -31.03%
  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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

484  193  574  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.60+0.02 
 ESCERAM 0.645+0.005 
 ASB 0.175-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS