[ELSOFT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 19.29%
YoY- 126.16%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 19,371 4,207 25,218 21,159 17,528 6,532 18,758 2.17%
PBT 8,815 1,232 11,344 9,012 7,551 2,274 6,664 20.56%
Tax -627 -5 -521 -38 -28 -12 -44 490.64%
NP 8,188 1,227 10,823 8,974 7,523 2,262 6,620 15.26%
-
NP to SH 8,188 1,227 10,823 8,974 7,523 2,262 6,620 15.26%
-
Tax Rate 7.11% 0.41% 4.59% 0.42% 0.37% 0.53% 0.66% -
Total Cost 11,183 2,980 14,395 12,185 10,005 4,270 12,138 -5.33%
-
Net Worth 65,207 61,584 61,627 59,826 59,821 57,907 56,082 10.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,622 - 5,437 1,812 1,812 - 3,618 0.07%
Div Payout % 44.24% - 50.24% 20.20% 24.10% - 54.66% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 65,207 61,584 61,627 59,826 59,821 57,907 56,082 10.60%
NOSH 181,132 181,132 181,258 181,292 181,277 180,960 180,911 0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 42.27% 29.17% 42.92% 42.41% 42.92% 34.63% 35.29% -
ROE 12.56% 1.99% 17.56% 15.00% 12.58% 3.91% 11.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.69 2.32 13.91 11.67 9.67 3.61 10.37 2.05%
EPS 4.52 0.68 5.98 4.95 4.15 1.25 3.65 15.36%
DPS 2.00 0.00 3.00 1.00 1.00 0.00 2.00 0.00%
NAPS 0.36 0.34 0.34 0.33 0.33 0.32 0.31 10.51%
Adjusted Per Share Value based on latest NOSH - 181,374
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.94 0.64 3.82 3.21 2.66 0.99 2.84 2.34%
EPS 1.24 0.19 1.64 1.36 1.14 0.34 1.00 15.46%
DPS 0.55 0.00 0.82 0.27 0.27 0.00 0.55 0.00%
NAPS 0.0988 0.0933 0.0934 0.0906 0.0906 0.0877 0.085 10.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.26 0.675 0.71 0.65 0.435 0.45 0.37 -
P/RPS 11.78 29.06 5.10 5.57 4.50 12.47 3.57 122.12%
P/EPS 27.87 99.64 11.89 13.13 10.48 36.00 10.11 96.96%
EY 3.59 1.00 8.41 7.62 9.54 2.78 9.89 -49.20%
DY 1.59 0.00 4.23 1.54 2.30 0.00 5.41 -55.89%
P/NAPS 3.50 1.99 2.09 1.97 1.32 1.41 1.19 105.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 16/05/14 21/02/14 22/11/13 27/08/13 17/05/13 22/02/13 -
Price 1.59 0.85 0.675 0.70 0.55 0.46 0.37 -
P/RPS 14.87 36.60 4.85 6.00 5.69 12.74 3.57 159.55%
P/EPS 35.17 125.48 11.30 14.14 13.25 36.80 10.11 130.11%
EY 2.84 0.80 8.85 7.07 7.55 2.72 9.89 -56.57%
DY 1.26 0.00 4.44 1.43 1.82 0.00 5.41 -62.24%
P/NAPS 4.42 2.50 1.99 2.12 1.67 1.44 1.19 140.41%

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