[ELSOFT] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 50.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 21,451 12,383 6,342 33,307 25,188 14,220 8,044 92.18%
PBT 11,242 6,613 3,387 17,032 11,370 6,636 3,483 118.24%
Tax -104 -44 -19 -56 -66 20 -292 -49.72%
NP 11,138 6,569 3,368 16,976 11,304 6,656 3,191 129.92%
-
NP to SH 11,240 6,671 3,428 16,976 11,304 6,656 3,191 131.32%
-
Tax Rate 0.93% 0.67% 0.56% 0.33% 0.58% -0.30% 8.38% -
Total Cost 10,313 5,814 2,974 16,331 13,884 7,564 4,853 65.21%
-
Net Worth 45,032 46,750 43,301 32,347 24,720 13,885 19,294 75.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 10,807 5,394 5,412 3,881 3,370 - - -
Div Payout % 96.15% 80.86% 157.89% 22.87% 29.82% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 45,032 46,750 43,301 32,347 24,720 13,885 19,294 75.86%
NOSH 180,128 179,811 180,421 129,390 112,365 92,573 148,418 13.76%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 51.92% 53.05% 53.11% 50.97% 44.88% 46.81% 39.67% -
ROE 24.96% 14.27% 7.92% 52.48% 45.73% 47.93% 16.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.91 6.89 3.52 25.74 22.42 15.36 5.42 68.94%
EPS 6.24 3.71 1.90 13.12 10.06 7.19 2.15 103.33%
DPS 6.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 0.25 0.26 0.24 0.25 0.22 0.15 0.13 54.58%
Adjusted Per Share Value based on latest NOSH - 180,063
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.09 1.78 0.91 4.80 3.63 2.05 1.16 92.04%
EPS 1.62 0.96 0.49 2.45 1.63 0.96 0.46 131.29%
DPS 1.56 0.78 0.78 0.56 0.49 0.00 0.00 -
NAPS 0.0649 0.0674 0.0624 0.0466 0.0356 0.02 0.0278 75.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 1.01 1.08 0.95 0.74 0.70 0.00 0.00 -
P/RPS 8.48 15.68 27.03 2.87 3.12 0.00 0.00 -
P/EPS 16.19 29.11 50.00 5.64 6.96 0.00 0.00 -
EY 6.18 3.44 2.00 17.73 14.37 0.00 0.00 -
DY 5.94 2.78 3.16 4.05 4.29 0.00 0.00 -
P/NAPS 4.04 4.15 3.96 2.96 3.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 18/08/06 19/05/06 14/03/06 18/11/05 28/07/05 28/07/05 -
Price 1.01 1.00 1.15 1.00 0.73 0.00 0.00 -
P/RPS 8.48 14.52 32.72 3.88 3.26 0.00 0.00 -
P/EPS 16.19 26.95 60.53 7.62 7.26 0.00 0.00 -
EY 6.18 3.71 1.65 13.12 13.78 0.00 0.00 -
DY 5.94 3.00 2.61 3.00 4.11 0.00 0.00 -
P/NAPS 4.04 3.85 4.79 4.00 3.32 0.00 0.00 -

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