[ELSOFT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.49%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 6,856 3,981 23,919 21,451 12,383 6,342 33,307 -65.23%
PBT 3,112 1,874 12,863 11,242 6,613 3,387 17,032 -67.90%
Tax -10 -2 -79 -104 -44 -19 -56 -68.38%
NP 3,102 1,872 12,784 11,138 6,569 3,368 16,976 -67.89%
-
NP to SH 3,102 1,872 12,886 11,240 6,671 3,428 16,976 -67.89%
-
Tax Rate 0.32% 0.11% 0.61% 0.93% 0.67% 0.56% 0.33% -
Total Cost 3,754 2,109 11,135 10,313 5,814 2,974 16,331 -62.57%
-
Net Worth 46,890 45,000 48,663 45,032 46,750 43,301 32,347 28.17%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 9,017 5,400 10,814 10,807 5,394 5,412 3,881 75.69%
Div Payout % 290.70% 288.46% 83.92% 96.15% 80.86% 157.89% 22.87% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 46,890 45,000 48,663 45,032 46,750 43,301 32,347 28.17%
NOSH 180,348 180,000 180,236 180,128 179,811 180,421 129,390 24.85%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 45.25% 47.02% 53.45% 51.92% 53.05% 53.11% 50.97% -
ROE 6.62% 4.16% 26.48% 24.96% 14.27% 7.92% 52.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.80 2.21 13.27 11.91 6.89 3.52 25.74 -72.16%
EPS 1.72 1.04 7.15 6.24 3.71 1.90 13.12 -74.28%
DPS 5.00 3.00 6.00 6.00 3.00 3.00 3.00 40.70%
NAPS 0.26 0.25 0.27 0.25 0.26 0.24 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 179,881
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.99 0.57 3.45 3.09 1.78 0.91 4.80 -65.19%
EPS 0.45 0.27 1.86 1.62 0.96 0.49 2.45 -67.78%
DPS 1.30 0.78 1.56 1.56 0.78 0.78 0.56 75.59%
NAPS 0.0676 0.0648 0.0701 0.0649 0.0674 0.0624 0.0466 28.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.81 0.88 0.97 1.01 1.08 0.95 0.74 -
P/RPS 21.31 39.79 7.31 8.48 15.68 27.03 2.87 281.99%
P/EPS 47.09 84.62 13.57 16.19 29.11 50.00 5.64 313.16%
EY 2.12 1.18 7.37 6.18 3.44 2.00 17.73 -75.82%
DY 6.17 3.41 6.19 5.94 2.78 3.16 4.05 32.50%
P/NAPS 3.12 3.52 3.59 4.04 4.15 3.96 2.96 3.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 28/05/07 28/02/07 22/11/06 18/08/06 19/05/06 14/03/06 -
Price 0.81 0.81 0.90 1.01 1.00 1.15 1.00 -
P/RPS 21.31 36.62 6.78 8.48 14.52 32.72 3.88 212.26%
P/EPS 47.09 77.88 12.59 16.19 26.95 60.53 7.62 237.88%
EY 2.12 1.28 7.94 6.18 3.71 1.65 13.12 -70.43%
DY 6.17 3.70 6.67 5.94 3.00 2.61 3.00 61.93%
P/NAPS 3.12 3.24 3.33 4.04 3.85 4.79 4.00 -15.30%

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