[ELSOFT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.2%
YoY- -88.3%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,880 6,302 5,280 5,216 16,430 19,202 18,832 -53.87%
PBT 1,751 2,641 1,786 1,444 6,731 8,752 8,060 -63.76%
Tax -92 -82 -52 -60 -76 -92 -40 73.97%
NP 1,659 2,558 1,734 1,384 6,655 8,660 8,020 -64.92%
-
NP to SH 1,659 2,558 1,734 1,384 6,655 8,660 8,020 -64.92%
-
Tax Rate 5.25% 3.10% 2.91% 4.16% 1.13% 1.05% 0.50% -
Total Cost 4,221 3,744 3,546 3,832 9,775 10,542 10,812 -46.49%
-
Net Worth 45,081 45,259 46,962 45,526 45,277 45,229 45,361 -0.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,803 2,413 3,612 - 3,622 4,824 7,257 -60.37%
Div Payout % 108.70% 94.34% 208.33% - 54.43% 55.71% 90.50% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 45,081 45,259 46,962 45,526 45,277 45,229 45,361 -0.41%
NOSH 180,326 181,037 180,625 182,105 181,108 180,919 181,447 -0.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 28.21% 40.60% 32.84% 26.53% 40.51% 45.10% 42.59% -
ROE 3.68% 5.65% 3.69% 3.04% 14.70% 19.15% 17.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.26 3.48 2.92 2.86 9.07 10.61 10.38 -53.69%
EPS 0.92 1.41 0.96 0.76 3.67 4.79 4.42 -64.77%
DPS 1.00 1.33 2.00 0.00 2.00 2.67 4.00 -60.21%
NAPS 0.25 0.25 0.26 0.25 0.25 0.25 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 182,105
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.85 0.91 0.76 0.75 2.37 2.77 2.71 -53.73%
EPS 0.24 0.37 0.25 0.20 0.96 1.25 1.16 -64.91%
DPS 0.26 0.35 0.52 0.00 0.52 0.70 1.05 -60.46%
NAPS 0.0649 0.0652 0.0677 0.0656 0.0652 0.0652 0.0653 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.63 0.63 0.63 0.50 0.57 0.59 0.60 -
P/RPS 19.32 18.10 21.55 17.46 6.28 5.56 5.78 123.06%
P/EPS 68.48 44.58 65.63 65.79 15.51 12.33 13.57 193.34%
EY 1.46 2.24 1.52 1.52 6.45 8.11 7.37 -65.91%
DY 1.59 2.12 3.17 0.00 3.51 4.52 6.67 -61.45%
P/NAPS 2.52 2.52 2.42 2.00 2.28 2.36 2.40 3.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 19/08/09 14/05/09 25/02/09 11/11/08 28/08/08 -
Price 0.63 0.63 0.63 0.47 0.58 0.59 0.62 -
P/RPS 19.32 18.10 21.55 16.41 6.39 5.56 5.97 118.31%
P/EPS 68.48 44.58 65.63 61.84 15.78 12.33 14.03 186.91%
EY 1.46 2.24 1.52 1.62 6.34 8.11 7.13 -65.15%
DY 1.59 2.12 3.17 0.00 3.45 4.52 6.45 -60.58%
P/NAPS 2.52 2.52 2.42 1.88 2.32 2.36 2.48 1.06%

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