[ELSOFT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 76.62%
YoY- 58.01%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,430 19,202 18,832 25,672 15,015 15,242 13,712 12.75%
PBT 6,731 8,752 8,060 11,876 6,755 7,544 6,224 5.33%
Tax -76 -92 -40 -44 -56 -45 -20 142.53%
NP 6,655 8,660 8,020 11,832 6,699 7,498 6,204 4.76%
-
NP to SH 6,655 8,660 8,020 11,832 6,699 7,498 6,204 4.76%
-
Tax Rate 1.13% 1.05% 0.50% 0.37% 0.83% 0.60% 0.32% -
Total Cost 9,775 10,542 10,812 13,840 8,316 7,744 7,508 19.13%
-
Net Worth 45,277 45,229 45,361 45,368 47,074 45,209 46,890 -2.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,622 4,824 7,257 - 7,242 12,055 18,034 -65.53%
Div Payout % 54.43% 55.71% 90.50% - 108.11% 160.77% 290.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 45,277 45,229 45,361 45,368 47,074 45,209 46,890 -2.29%
NOSH 181,108 180,919 181,447 181,472 181,054 180,836 180,348 0.27%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 40.51% 45.10% 42.59% 46.09% 44.62% 49.20% 45.25% -
ROE 14.70% 19.15% 17.68% 26.08% 14.23% 16.59% 13.23% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.07 10.61 10.38 14.15 8.29 8.43 7.60 12.45%
EPS 3.67 4.79 4.42 6.52 3.70 4.15 3.44 4.38%
DPS 2.00 2.67 4.00 0.00 4.00 6.67 10.00 -65.63%
NAPS 0.25 0.25 0.25 0.25 0.26 0.25 0.26 -2.56%
Adjusted Per Share Value based on latest NOSH - 181,472
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.37 2.77 2.71 3.70 2.16 2.20 1.98 12.67%
EPS 0.96 1.25 1.16 1.70 0.97 1.08 0.89 5.15%
DPS 0.52 0.70 1.05 0.00 1.04 1.74 2.60 -65.63%
NAPS 0.0652 0.0652 0.0653 0.0654 0.0678 0.0651 0.0676 -2.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.57 0.59 0.60 0.62 0.70 0.77 0.81 -
P/RPS 6.28 5.56 5.78 4.38 8.44 9.14 10.65 -29.56%
P/EPS 15.51 12.33 13.57 9.51 18.92 18.57 23.55 -24.20%
EY 6.45 8.11 7.37 10.52 5.29 5.39 4.25 31.89%
DY 3.51 4.52 6.67 0.00 5.71 8.66 12.35 -56.60%
P/NAPS 2.28 2.36 2.40 2.48 2.69 3.08 3.12 -18.79%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 11/11/08 28/08/08 23/05/08 27/02/08 23/11/07 15/08/07 -
Price 0.58 0.59 0.62 0.63 0.84 0.73 0.81 -
P/RPS 6.39 5.56 5.97 4.45 10.13 8.66 10.65 -28.75%
P/EPS 15.78 12.33 14.03 9.66 22.70 17.60 23.55 -23.33%
EY 6.34 8.11 7.13 10.35 4.40 5.68 4.25 30.39%
DY 3.45 4.52 6.45 0.00 4.76 9.13 12.35 -57.10%
P/NAPS 2.32 2.36 2.48 2.52 3.23 2.92 3.12 -17.84%

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