[ELSOFT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.11%
YoY- -48.01%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 14,402 9,416 6,418 15,015 11,432 6,856 3,981 135.10%
PBT 6,564 4,030 2,969 6,755 5,658 3,112 1,874 130.11%
Tax -69 -20 -11 -56 -34 -10 -2 952.95%
NP 6,495 4,010 2,958 6,699 5,624 3,102 1,872 128.66%
-
NP to SH 6,495 4,010 2,958 6,699 5,624 3,102 1,872 128.66%
-
Tax Rate 1.05% 0.50% 0.37% 0.83% 0.60% 0.32% 0.11% -
Total Cost 7,907 5,406 3,460 8,316 5,808 3,754 2,109 140.75%
-
Net Worth 45,229 45,361 45,368 47,074 45,209 46,890 45,000 0.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,618 3,628 - 7,242 9,041 9,017 5,400 -23.37%
Div Payout % 55.71% 90.50% - 108.11% 160.77% 290.70% 288.46% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 45,229 45,361 45,368 47,074 45,209 46,890 45,000 0.33%
NOSH 180,919 181,447 181,472 181,054 180,836 180,348 180,000 0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 45.10% 42.59% 46.09% 44.62% 49.20% 45.25% 47.02% -
ROE 14.36% 8.84% 6.52% 14.23% 12.44% 6.62% 4.16% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.96 5.19 3.54 8.29 6.32 3.80 2.21 134.42%
EPS 3.59 2.21 1.63 3.70 3.11 1.72 1.04 127.89%
DPS 2.00 2.00 0.00 4.00 5.00 5.00 3.00 -23.62%
NAPS 0.25 0.25 0.25 0.26 0.25 0.26 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 182,203
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.18 1.43 0.97 2.27 1.73 1.04 0.60 135.78%
EPS 0.98 0.61 0.45 1.02 0.85 0.47 0.28 129.99%
DPS 0.55 0.55 0.00 1.10 1.37 1.37 0.82 -23.32%
NAPS 0.0685 0.0687 0.0687 0.0713 0.0685 0.071 0.0682 0.29%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.59 0.60 0.62 0.70 0.77 0.81 0.88 -
P/RPS 7.41 11.56 17.53 8.44 12.18 21.31 39.79 -67.28%
P/EPS 16.43 27.15 38.04 18.92 24.76 47.09 84.62 -66.36%
EY 6.08 3.68 2.63 5.29 4.04 2.12 1.18 197.42%
DY 3.39 3.33 0.00 5.71 6.49 6.17 3.41 -0.39%
P/NAPS 2.36 2.40 2.48 2.69 3.08 3.12 3.52 -23.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 28/08/08 23/05/08 27/02/08 23/11/07 15/08/07 28/05/07 -
Price 0.59 0.62 0.63 0.84 0.73 0.81 0.81 -
P/RPS 7.41 11.95 17.81 10.13 11.55 21.31 36.62 -65.43%
P/EPS 16.43 28.05 38.65 22.70 23.47 47.09 77.88 -64.46%
EY 6.08 3.56 2.59 4.40 4.26 2.12 1.28 181.77%
DY 3.39 3.23 0.00 4.76 6.85 6.17 3.70 -5.65%
P/NAPS 2.36 2.48 2.52 3.23 2.92 3.12 3.24 -18.99%

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