[ELSOFT] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,601 24,766 25,368 33,307 33,584 28,440 32,176 -7.54%
PBT 14,989 13,226 13,548 17,032 15,160 13,272 13,932 4.99%
Tax -138 -88 -76 -56 -88 40 -1,168 -75.89%
NP 14,850 13,138 13,472 16,976 15,072 13,312 12,764 10.60%
-
NP to SH 14,986 13,342 13,712 16,976 15,072 13,312 12,764 11.28%
-
Tax Rate 0.92% 0.67% 0.56% 0.33% 0.58% -0.30% 8.38% -
Total Cost 13,750 11,628 11,896 16,331 18,512 15,128 19,412 -20.52%
-
Net Worth 45,032 46,750 43,301 32,347 24,720 13,885 19,294 75.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 14,410 10,788 21,650 3,881 4,494 - - -
Div Payout % 96.15% 80.86% 157.89% 22.87% 29.82% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 45,032 46,750 43,301 32,347 24,720 13,885 19,294 75.86%
NOSH 180,128 179,811 180,421 129,390 112,365 92,573 148,418 13.76%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 51.92% 53.05% 53.11% 50.97% 44.88% 46.81% 39.67% -
ROE 33.28% 28.54% 31.67% 52.48% 60.97% 95.87% 66.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.88 13.77 14.06 25.74 29.89 30.72 21.68 -18.72%
EPS 8.32 7.42 7.60 13.12 13.41 14.38 8.60 -2.18%
DPS 8.00 6.00 12.00 3.00 4.00 0.00 0.00 -
NAPS 0.25 0.26 0.24 0.25 0.22 0.15 0.13 54.58%
Adjusted Per Share Value based on latest NOSH - 180,063
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.12 3.57 3.65 4.80 4.84 4.10 4.64 -7.61%
EPS 2.16 1.92 1.98 2.45 2.17 1.92 1.84 11.27%
DPS 2.08 1.55 3.12 0.56 0.65 0.00 0.00 -
NAPS 0.0649 0.0674 0.0624 0.0466 0.0356 0.02 0.0278 75.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 1.01 1.08 0.95 0.74 0.70 0.00 0.00 -
P/RPS 6.36 7.84 6.76 2.87 2.34 0.00 0.00 -
P/EPS 12.14 14.56 12.50 5.64 5.22 0.00 0.00 -
EY 8.24 6.87 8.00 17.73 19.16 0.00 0.00 -
DY 7.92 5.56 12.63 4.05 5.71 0.00 0.00 -
P/NAPS 4.04 4.15 3.96 2.96 3.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 18/08/06 19/05/06 14/03/06 18/11/05 28/07/05 28/07/05 -
Price 1.01 1.00 1.15 1.00 0.73 0.00 0.00 -
P/RPS 6.36 7.26 8.18 3.88 2.44 0.00 0.00 -
P/EPS 12.14 13.48 15.13 7.62 5.44 0.00 0.00 -
EY 8.24 7.42 6.61 13.12 18.37 0.00 0.00 -
DY 7.92 6.00 10.43 3.00 5.48 0.00 0.00 -
P/NAPS 4.04 3.85 4.79 4.00 3.32 0.00 0.00 -

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
Post a Comment