[ELSOFT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.98%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 5,280 5,216 16,430 19,202 18,832 25,672 15,015 -50.21%
PBT 1,786 1,444 6,731 8,752 8,060 11,876 6,755 -58.83%
Tax -52 -60 -76 -92 -40 -44 -56 -4.82%
NP 1,734 1,384 6,655 8,660 8,020 11,832 6,699 -59.41%
-
NP to SH 1,734 1,384 6,655 8,660 8,020 11,832 6,699 -59.41%
-
Tax Rate 2.91% 4.16% 1.13% 1.05% 0.50% 0.37% 0.83% -
Total Cost 3,546 3,832 9,775 10,542 10,812 13,840 8,316 -43.37%
-
Net Worth 46,962 45,526 45,277 45,229 45,361 45,368 47,074 -0.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,612 - 3,622 4,824 7,257 - 7,242 -37.13%
Div Payout % 208.33% - 54.43% 55.71% 90.50% - 108.11% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 46,962 45,526 45,277 45,229 45,361 45,368 47,074 -0.15%
NOSH 180,625 182,105 181,108 180,919 181,447 181,472 181,054 -0.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 32.84% 26.53% 40.51% 45.10% 42.59% 46.09% 44.62% -
ROE 3.69% 3.04% 14.70% 19.15% 17.68% 26.08% 14.23% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.92 2.86 9.07 10.61 10.38 14.15 8.29 -50.15%
EPS 0.96 0.76 3.67 4.79 4.42 6.52 3.70 -59.35%
DPS 2.00 0.00 2.00 2.67 4.00 0.00 4.00 -37.03%
NAPS 0.26 0.25 0.25 0.25 0.25 0.25 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 181,386
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.76 0.75 2.37 2.77 2.71 3.70 2.16 -50.19%
EPS 0.25 0.20 0.96 1.25 1.16 1.70 0.97 -59.53%
DPS 0.52 0.00 0.52 0.70 1.05 0.00 1.04 -37.03%
NAPS 0.0677 0.0656 0.0652 0.0652 0.0653 0.0654 0.0678 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.63 0.50 0.57 0.59 0.60 0.62 0.70 -
P/RPS 21.55 17.46 6.28 5.56 5.78 4.38 8.44 86.91%
P/EPS 65.63 65.79 15.51 12.33 13.57 9.51 18.92 129.32%
EY 1.52 1.52 6.45 8.11 7.37 10.52 5.29 -56.48%
DY 3.17 0.00 3.51 4.52 6.67 0.00 5.71 -32.47%
P/NAPS 2.42 2.00 2.28 2.36 2.40 2.48 2.69 -6.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 14/05/09 25/02/09 11/11/08 28/08/08 23/05/08 27/02/08 -
Price 0.63 0.47 0.58 0.59 0.62 0.63 0.84 -
P/RPS 21.55 16.41 6.39 5.56 5.97 4.45 10.13 65.48%
P/EPS 65.63 61.84 15.78 12.33 14.03 9.66 22.70 103.07%
EY 1.52 1.62 6.34 8.11 7.13 10.35 4.40 -50.79%
DY 3.17 0.00 3.45 4.52 6.45 0.00 4.76 -23.75%
P/NAPS 2.42 1.88 2.32 2.36 2.48 2.52 3.23 -17.52%

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