[ELSOFT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[ELSOFT] ELSOFT RESEARCH BHD

Announcement Date

23-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 20.87%

YoY- -49.96%

Quarter Report

ELSOFT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	18,832	25,672	15,015	15,242	13,712	15,924	23,919	-14.74%
YoY %	-26.64%	70.98%	-1.49%	11.16%	-13.89%	-33.43%	-	-
Horiz. %	78.73%	107.33%	62.77%	63.72%	57.33%	66.57%	100.00%	-
PBT	8,060	11,876	6,755	7,544	6,224	7,496	12,863	-26.79%
YoY %	-32.13%	75.81%	-10.46%	21.21%	-16.97%	-41.72%	-	-
Horiz. %	62.66%	92.33%	52.51%	58.65%	48.39%	58.28%	100.00%	-
Tax	-40	-44	-56	-45	-20	-8	-79	-36.49%
YoY %	9.09%	21.43%	-24.44%	-125.00%	-150.00%	89.87%	-	-
Horiz. %	50.63%	55.70%	70.89%	56.96%	25.32%	10.13%	100.00%	-
NP	8,020	11,832	6,699	7,498	6,204	7,488	12,784	-26.73%
YoY %	-32.22%	76.62%	-10.66%	20.86%	-17.15%	-41.43%	-	-
Horiz. %	62.73%	92.55%	52.40%	58.65%	48.53%	58.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,020	11,832	6,699	7,498	6,204	7,488	12,886	-27.12%
YoY %	-32.22%	76.62%	-10.66%	20.86%	-17.15%	-41.89%	-	-
Horiz. %	62.24%	91.82%	51.99%	58.19%	48.15%	58.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.50%	0.37%	0.83%	0.60%	0.32%	0.11%	0.61%	-
YoY %	35.14%	-55.42%	38.33%	87.50%	190.91%	-81.97%	-	-
Horiz. %	81.97%	60.66%	136.07%	98.36%	52.46%	18.03%	100.00%	-
Total Cost	10,812	13,840	8,316	7,744	7,508	8,436	11,135	-1.94%
YoY %	-21.88%	66.43%	7.39%	3.14%	-11.00%	-24.24%	-	-
Horiz. %	97.10%	124.29%	74.68%	69.55%	67.43%	75.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,361	45,368	47,074	45,209	46,890	45,000	48,663	-4.58%
YoY %	-0.02%	-3.62%	4.13%	-3.58%	4.20%	-7.53%	-	-
Horiz. %	93.21%	93.23%	96.73%	92.90%	96.36%	92.47%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	7,257	-	7,242	12,055	18,034	21,600	10,814	-23.36%
YoY %	0.00%	-	-39.93%	-33.15%	-16.51%	99.74%	-	-
Horiz. %	67.11%	-	66.97%	111.48%	166.77%	199.74%	100.00%	-
Div Payout %	90.50%	-	108.11%	160.77%	290.70%	288.46%	83.92%	-
YoY %	0.00%	-	-32.75%	-44.70%	0.78%	243.73%	-	-
Horiz. %	107.84%	-	128.83%	191.58%	346.40%	343.73%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	45,361	45,368	47,074	45,209	46,890	45,000	48,663	-4.58%
YoY %	-0.02%	-3.62%	4.13%	-3.58%	4.20%	-7.53%	-	-
Horiz. %	93.21%	93.23%	96.73%	92.90%	96.36%	92.47%	100.00%	-
NOSH	181,447	181,472	181,054	180,836	180,348	180,000	180,236	0.44%
YoY %	-0.01%	0.23%	0.12%	0.27%	0.19%	-0.13%	-	-
Horiz. %	100.67%	100.69%	100.45%	100.33%	100.06%	99.87%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	42.59%	46.09%	44.62%	49.20%	45.25%	47.02%	53.45%	-
YoY %	-7.59%	3.29%	-9.31%	8.73%	-3.76%	-12.03%	-	-
Horiz. %	79.68%	86.23%	83.48%	92.05%	84.66%	87.97%	100.00%	-
ROE	17.68%	26.08%	14.23%	16.59%	13.23%	16.64%	26.48%	-
YoY %	-32.21%	83.27%	-14.23%	25.40%	-20.49%	-37.16%	-	-
Horiz. %	66.77%	98.49%	53.74%	62.65%	49.96%	62.84%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	10.38	14.15	8.29	8.43	7.60	8.85	13.27	-15.11%
YoY %	-26.64%	70.69%	-1.66%	10.92%	-14.12%	-33.31%	-	-
Horiz. %	78.22%	106.63%	62.47%	63.53%	57.27%	66.69%	100.00%	-
EPS	4.42	6.52	3.70	4.15	3.44	4.16	7.15	-27.45%
YoY %	-32.21%	76.22%	-10.84%	20.64%	-17.31%	-41.82%	-	-
Horiz. %	61.82%	91.19%	51.75%	58.04%	48.11%	58.18%	100.00%	-
DPS	4.00	0.00	4.00	6.67	10.00	12.00	6.00	-23.70%
YoY %	0.00%	0.00%	-40.03%	-33.30%	-16.67%	100.00%	-	-
Horiz. %	66.67%	0.00%	66.67%	111.17%	166.67%	200.00%	100.00%	-
NAPS	0.25	0.25	0.26	0.25	0.26	0.25	0.27	-5.00%
YoY %	0.00%	-3.85%	4.00%	-3.85%	4.00%	-7.41%	-	-
Horiz. %	92.59%	92.59%	96.30%	92.59%	96.30%	92.59%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 181,438
RPS	2.71	3.70	2.16	2.20	1.98	2.29	3.45	-14.87%
YoY %	-26.76%	71.30%	-1.82%	11.11%	-13.54%	-33.62%	-	-
Horiz. %	78.55%	107.25%	62.61%	63.77%	57.39%	66.38%	100.00%	-
EPS	1.16	1.70	0.97	1.08	0.89	1.08	1.86	-27.02%
YoY %	-31.76%	75.26%	-10.19%	21.35%	-17.59%	-41.94%	-	-
Horiz. %	62.37%	91.40%	52.15%	58.06%	47.85%	58.06%	100.00%	-
DPS	1.05	0.00	1.04	1.74	2.60	3.11	1.56	-23.21%
YoY %	0.00%	0.00%	-40.23%	-33.08%	-16.40%	99.36%	-	-
Horiz. %	67.31%	0.00%	66.67%	111.54%	166.67%	199.36%	100.00%	-
NAPS	0.0653	0.0654	0.0678	0.0651	0.0676	0.0648	0.0701	-4.62%
YoY %	-0.15%	-3.54%	4.15%	-3.70%	4.32%	-7.56%	-	-
Horiz. %	93.15%	93.30%	96.72%	92.87%	96.43%	92.44%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.60	0.62	0.70	0.77	0.81	0.88	0.97	-
P/RPS	5.78	4.38	8.44	9.14	10.65	9.95	7.31	-14.50%
YoY %	31.96%	-48.10%	-7.66%	-14.18%	7.04%	36.11%	-	-
Horiz. %	79.07%	59.92%	115.46%	125.03%	145.69%	136.11%	100.00%	-
P/EPS	13.57	9.51	18.92	18.57	23.55	21.15	13.57	0.00%
YoY %	42.69%	-49.74%	1.88%	-21.15%	11.35%	55.86%	-	-
Horiz. %	100.00%	70.08%	139.43%	136.85%	173.54%	155.86%	100.00%	-
EY	7.37	10.52	5.29	5.39	4.25	4.73	7.37	0.00%
YoY %	-29.94%	98.87%	-1.86%	26.82%	-10.15%	-35.82%	-	-
Horiz. %	100.00%	142.74%	71.78%	73.13%	57.67%	64.18%	100.00%	-
DY	6.67	0.00	5.71	8.66	12.35	13.64	6.19	5.10%
YoY %	0.00%	0.00%	-34.06%	-29.88%	-9.46%	120.36%	-	-
Horiz. %	107.75%	0.00%	92.25%	139.90%	199.52%	220.36%	100.00%	-
P/NAPS	2.40	2.48	2.69	3.08	3.12	3.52	3.59	-23.56%
YoY %	-3.23%	-7.81%	-12.66%	-1.28%	-11.36%	-1.95%	-	-
Horiz. %	66.85%	69.08%	74.93%	85.79%	86.91%	98.05%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	23/05/08	27/02/08	23/11/07	15/08/07	28/05/07	28/02/07	-
Price	0.62	0.63	0.84	0.73	0.81	0.81	0.90	-
P/RPS	5.97	4.45	10.13	8.66	10.65	9.16	6.78	-8.13%
YoY %	34.16%	-56.07%	16.97%	-18.69%	16.27%	35.10%	-	-
Horiz. %	88.05%	65.63%	149.41%	127.73%	157.08%	135.10%	100.00%	-
P/EPS	14.03	9.66	22.70	17.60	23.55	19.47	12.59	7.49%
YoY %	45.24%	-57.44%	28.98%	-25.27%	20.96%	54.65%	-	-
Horiz. %	111.44%	76.73%	180.30%	139.79%	187.05%	154.65%	100.00%	-
EY	7.13	10.35	4.40	5.68	4.25	5.14	7.94	-6.92%
YoY %	-31.11%	135.23%	-22.54%	33.65%	-17.32%	-35.26%	-	-
Horiz. %	89.80%	130.35%	55.42%	71.54%	53.53%	64.74%	100.00%	-
DY	6.45	0.00	4.76	9.13	12.35	14.81	6.67	-2.21%
YoY %	0.00%	0.00%	-47.86%	-26.07%	-16.61%	122.04%	-	-
Horiz. %	96.70%	0.00%	71.36%	136.88%	185.16%	222.04%	100.00%	-
P/NAPS	2.48	2.52	3.23	2.92	3.12	3.24	3.33	-17.85%
YoY %	-1.59%	-21.98%	10.62%	-6.41%	-3.70%	-2.70%	-	-
Horiz. %	74.47%	75.68%	97.00%	87.69%	93.69%	97.30%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:40:00

EMA 5

5 Mins

BUY

2024-06-26 16:10:00

EMA 5

5 Mins

SELL

2024-06-26 16:05:00

EMA 5

5 Mins

BUY

2024-06-26 15:20:00

ADX

10 Mins

SELL

2024-06-26 14:30:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

750

HLIND

HONG LEONG INDUSTRIES BHD

722

MPI

MALAYSIAN PACIFIC INDUSTRIES

696

YTLPOWR

YTL POWER INTERNATIONAL BHD

653

DNEX

DAGANG NEXCHANGE BERHAD

622

NOTION

NOTION VTEC BHD

594

SNS

SNS NETWORK TECHNOLOGY BERHAD

494

MYEG

MY E.G. SERVICES BHD

468

GENTING

GENTING BHD

438

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More