[ELSOFT] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -41.89%
YoY- -45.39%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 15,015 15,242 13,712 15,924 23,919 28,601 24,766 -28.30%
PBT 6,755 7,544 6,224 7,496 12,863 14,989 13,226 -36.02%
Tax -56 -45 -20 -8 -79 -138 -88 -25.95%
NP 6,699 7,498 6,204 7,488 12,784 14,850 13,138 -36.09%
-
NP to SH 6,699 7,498 6,204 7,488 12,886 14,986 13,342 -36.74%
-
Tax Rate 0.83% 0.60% 0.32% 0.11% 0.61% 0.92% 0.67% -
Total Cost 8,316 7,744 7,508 8,436 11,135 13,750 11,628 -19.97%
-
Net Worth 47,074 45,209 46,890 45,000 48,663 45,032 46,750 0.46%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,242 12,055 18,034 21,600 10,814 14,410 10,788 -23.27%
Div Payout % 108.11% 160.77% 290.70% 288.46% 83.92% 96.15% 80.86% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 47,074 45,209 46,890 45,000 48,663 45,032 46,750 0.46%
NOSH 181,054 180,836 180,348 180,000 180,236 180,128 179,811 0.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 44.62% 49.20% 45.25% 47.02% 53.45% 51.92% 53.05% -
ROE 14.23% 16.59% 13.23% 16.64% 26.48% 33.28% 28.54% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.29 8.43 7.60 8.85 13.27 15.88 13.77 -28.63%
EPS 3.70 4.15 3.44 4.16 7.15 8.32 7.42 -37.03%
DPS 4.00 6.67 10.00 12.00 6.00 8.00 6.00 -23.62%
NAPS 0.26 0.25 0.26 0.25 0.27 0.25 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.16 2.20 1.98 2.29 3.45 4.12 3.57 -28.39%
EPS 0.97 1.08 0.89 1.08 1.86 2.16 1.92 -36.48%
DPS 1.04 1.74 2.60 3.11 1.56 2.08 1.55 -23.30%
NAPS 0.0678 0.0651 0.0676 0.0648 0.0701 0.0649 0.0674 0.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.70 0.77 0.81 0.88 0.97 1.01 1.08 -
P/RPS 8.44 9.14 10.65 9.95 7.31 6.36 7.84 5.02%
P/EPS 18.92 18.57 23.55 21.15 13.57 12.14 14.56 19.02%
EY 5.29 5.39 4.25 4.73 7.37 8.24 6.87 -15.94%
DY 5.71 8.66 12.35 13.64 6.19 7.92 5.56 1.78%
P/NAPS 2.69 3.08 3.12 3.52 3.59 4.04 4.15 -25.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 15/08/07 28/05/07 28/02/07 22/11/06 18/08/06 -
Price 0.84 0.73 0.81 0.81 0.90 1.01 1.00 -
P/RPS 10.13 8.66 10.65 9.16 6.78 6.36 7.26 24.79%
P/EPS 22.70 17.60 23.55 19.47 12.59 12.14 13.48 41.40%
EY 4.40 5.68 4.25 5.14 7.94 8.24 7.42 -29.34%
DY 4.76 9.13 12.35 14.81 6.67 7.92 6.00 -14.26%
P/NAPS 3.23 2.92 3.12 3.24 3.33 4.04 3.85 -11.01%

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