[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
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,832 25,672 15,015 15,242 13,712 15,924 23,919 -14.74%
PBT 8,060 11,876 6,755 7,544 6,224 7,496 12,863 -26.79%
Tax -40 -44 -56 -45 -20 -8 -79 -36.49%
NP 8,020 11,832 6,699 7,498 6,204 7,488 12,784 -26.73%
-
NP to SH 8,020 11,832 6,699 7,498 6,204 7,488 12,886 -27.12%
-
Tax Rate 0.50% 0.37% 0.83% 0.60% 0.32% 0.11% 0.61% -
Total Cost 10,812 13,840 8,316 7,744 7,508 8,436 11,135 -1.94%
-
Net Worth 45,361 45,368 47,074 45,209 46,890 45,000 48,663 -4.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 7,257 - 7,242 12,055 18,034 21,600 10,814 -23.36%
Div Payout % 90.50% - 108.11% 160.77% 290.70% 288.46% 83.92% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 45,361 45,368 47,074 45,209 46,890 45,000 48,663 -4.58%
NOSH 181,447 181,472 181,054 180,836 180,348 180,000 180,236 0.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 42.59% 46.09% 44.62% 49.20% 45.25% 47.02% 53.45% -
ROE 17.68% 26.08% 14.23% 16.59% 13.23% 16.64% 26.48% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.38 14.15 8.29 8.43 7.60 8.85 13.27 -15.11%
EPS 4.42 6.52 3.70 4.15 3.44 4.16 7.15 -27.45%
DPS 4.00 0.00 4.00 6.67 10.00 12.00 6.00 -23.70%
NAPS 0.25 0.25 0.26 0.25 0.26 0.25 0.27 -5.00%
Adjusted Per Share Value based on latest NOSH - 181,438
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.85 3.89 2.27 2.31 2.08 2.41 3.62 -14.75%
EPS 1.22 1.79 1.02 1.14 0.94 1.13 1.95 -26.87%
DPS 1.10 0.00 1.10 1.83 2.73 3.27 1.64 -23.39%
NAPS 0.0687 0.0687 0.0713 0.0685 0.071 0.0682 0.0737 -4.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 13.57 9.51 18.92 18.57 23.55 21.15 13.57 0.00%
EY 7.37 10.52 5.29 5.39 4.25 4.73 7.37 0.00%
DY 6.67 0.00 5.71 8.66 12.35 13.64 6.19 5.10%
P/NAPS 2.40 2.48 2.69 3.08 3.12 3.52 3.59 -23.56%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 14.03 9.66 22.70 17.60 23.55 19.47 12.59 7.49%
EY 7.13 10.35 4.40 5.68 4.25 5.14 7.94 -6.92%
DY 6.45 0.00 4.76 9.13 12.35 14.81 6.67 -2.21%
P/NAPS 2.48 2.52 3.23 2.92 3.12 3.24 3.33 -17.85%

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