[ELSOFT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 35.44%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,468 3,907 2,196 12,653 10,049 5,412 2,386 183.98%
PBT 4,044 1,004 730 4,989 3,718 2,005 792 195.64%
Tax -76 -42 -27 -51 -72 -39 -13 223.48%
NP 3,968 962 703 4,938 3,646 1,966 779 195.16%
-
NP to SH 3,968 962 703 4,938 3,646 1,966 779 195.16%
-
Tax Rate 1.88% 4.18% 3.70% 1.02% 1.94% 1.95% 1.64% -
Total Cost 7,500 2,945 1,493 7,715 6,403 3,446 1,607 178.49%
-
Net Worth 52,544 49,007 48,669 50,747 48,976 49,149 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 3,624 1,813 1,820 - -
Div Payout % - - - 73.41% 49.75% 92.59% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 52,544 49,007 48,669 50,747 48,976 49,149 0 -
NOSH 181,187 181,509 180,256 181,240 181,393 182,037 180,606 0.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 34.60% 24.62% 32.01% 39.03% 36.28% 36.33% 32.65% -
ROE 7.55% 1.96% 1.44% 9.73% 7.44% 4.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.33 2.15 1.22 6.98 5.54 2.97 1.32 183.56%
EPS 2.19 0.53 0.39 2.73 2.01 1.08 0.43 195.14%
DPS 0.00 0.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 0.29 0.27 0.27 0.28 0.27 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,821
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.74 0.59 0.33 1.92 1.52 0.82 0.36 185.04%
EPS 0.60 0.15 0.11 0.75 0.55 0.30 0.12 191.54%
DPS 0.00 0.00 0.00 0.55 0.27 0.28 0.00 -
NAPS 0.0796 0.0743 0.0737 0.0769 0.0742 0.0745 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.35 0.36 0.38 0.44 0.44 0.49 0.48 -
P/RPS 5.53 16.72 31.19 6.30 7.94 16.48 36.33 -71.39%
P/EPS 15.98 67.92 97.44 16.15 21.89 45.37 111.28 -72.48%
EY 6.26 1.47 1.03 6.19 4.57 2.20 0.90 263.09%
DY 0.00 0.00 0.00 4.55 2.27 2.04 0.00 -
P/NAPS 1.21 1.33 1.41 1.57 1.63 1.81 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 17/08/12 18/05/12 16/02/12 17/11/11 15/08/11 23/05/11 -
Price 0.35 0.34 0.40 0.42 0.46 0.44 0.50 -
P/RPS 5.53 15.80 32.83 6.02 8.30 14.80 37.85 -72.16%
P/EPS 15.98 64.15 102.56 15.42 22.89 40.74 115.92 -73.21%
EY 6.26 1.56 0.97 6.49 4.37 2.45 0.86 274.23%
DY 0.00 0.00 0.00 4.76 2.17 2.27 0.00 -
P/NAPS 1.21 1.26 1.48 1.50 1.70 1.63 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