[ELSOFT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.64%
YoY- -24.09%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 11,432 6,856 3,981 23,919 21,451 12,383 6,342 48.06%
PBT 5,658 3,112 1,874 12,863 11,242 6,613 3,387 40.74%
Tax -34 -10 -2 -79 -104 -44 -19 47.34%
NP 5,624 3,102 1,872 12,784 11,138 6,569 3,368 40.70%
-
NP to SH 5,624 3,102 1,872 12,886 11,240 6,671 3,428 39.06%
-
Tax Rate 0.60% 0.32% 0.11% 0.61% 0.93% 0.67% 0.56% -
Total Cost 5,808 3,754 2,109 11,135 10,313 5,814 2,974 56.17%
-
Net Worth 45,209 46,890 45,000 48,663 45,032 46,750 43,301 2.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,041 9,017 5,400 10,814 10,807 5,394 5,412 40.74%
Div Payout % 160.77% 290.70% 288.46% 83.92% 96.15% 80.86% 157.89% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 45,209 46,890 45,000 48,663 45,032 46,750 43,301 2.91%
NOSH 180,836 180,348 180,000 180,236 180,128 179,811 180,421 0.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 49.20% 45.25% 47.02% 53.45% 51.92% 53.05% 53.11% -
ROE 12.44% 6.62% 4.16% 26.48% 24.96% 14.27% 7.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.32 3.80 2.21 13.27 11.91 6.89 3.52 47.67%
EPS 3.11 1.72 1.04 7.15 6.24 3.71 1.90 38.84%
DPS 5.00 5.00 3.00 6.00 6.00 3.00 3.00 40.52%
NAPS 0.25 0.26 0.25 0.27 0.25 0.26 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 180,937
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.73 1.04 0.60 3.62 3.25 1.88 0.96 48.03%
EPS 0.85 0.47 0.28 1.95 1.70 1.01 0.52 38.72%
DPS 1.37 1.37 0.82 1.64 1.64 0.82 0.82 40.75%
NAPS 0.0685 0.071 0.0682 0.0737 0.0682 0.0708 0.0656 2.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.77 0.81 0.88 0.97 1.01 1.08 0.95 -
P/RPS 12.18 21.31 39.79 7.31 8.48 15.68 27.03 -41.19%
P/EPS 24.76 47.09 84.62 13.57 16.19 29.11 50.00 -37.38%
EY 4.04 2.12 1.18 7.37 6.18 3.44 2.00 59.72%
DY 6.49 6.17 3.41 6.19 5.94 2.78 3.16 61.50%
P/NAPS 3.08 3.12 3.52 3.59 4.04 4.15 3.96 -15.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 15/08/07 28/05/07 28/02/07 22/11/06 18/08/06 19/05/06 -
Price 0.73 0.81 0.81 0.90 1.01 1.00 1.15 -
P/RPS 11.55 21.31 36.62 6.78 8.48 14.52 32.72 -50.02%
P/EPS 23.47 47.09 77.88 12.59 16.19 26.95 60.53 -46.79%
EY 4.26 2.12 1.28 7.94 6.18 3.71 1.65 88.09%
DY 6.85 6.17 3.70 6.67 5.94 3.00 2.61 90.15%
P/NAPS 2.92 3.12 3.24 3.33 4.04 3.85 4.79 -28.08%

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