[ELSOFT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -124.71%
YoY- -262.5%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,702 2,261 4,442 1,153 2,087 1,336 1,304 62.45%
PBT 963 730 2,061 -230 1,088 532 361 92.22%
Tax -31 -11 -48 -30 -36 -11 -15 62.17%
NP 932 719 2,013 -260 1,052 521 346 93.47%
-
NP to SH 932 719 2,013 -260 1,052 521 346 93.47%
-
Tax Rate 3.22% 1.51% 2.33% - 3.31% 2.07% 4.16% -
Total Cost 1,770 1,542 2,429 1,413 1,035 815 958 50.51%
-
Net Worth 47,513 48,532 47,151 46,428 45,344 46,710 45,526 2.88%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,797 - - - 1,796 - -
Div Payout % - 250.00% - - - 344.83% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,513 48,532 47,151 46,428 45,344 46,710 45,526 2.88%
NOSH 182,745 179,749 181,351 185,714 181,379 179,655 182,105 0.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 34.49% 31.80% 45.32% -22.55% 50.41% 39.00% 26.53% -
ROE 1.96% 1.48% 4.27% -0.56% 2.32% 1.12% 0.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.48 1.26 2.45 0.62 1.15 0.74 0.72 61.59%
EPS 0.51 0.40 1.11 -0.14 0.58 0.29 0.19 93.02%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.26 0.27 0.26 0.25 0.25 0.26 0.25 2.64%
Adjusted Per Share Value based on latest NOSH - 185,714
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.39 0.33 0.64 0.17 0.30 0.19 0.19 61.44%
EPS 0.13 0.10 0.29 -0.04 0.15 0.08 0.05 88.97%
DPS 0.00 0.26 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.0684 0.0699 0.0679 0.0669 0.0653 0.0673 0.0656 2.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.56 0.63 0.63 0.63 0.63 0.50 -
P/RPS 33.82 44.52 25.72 101.47 54.75 84.72 69.83 -38.30%
P/EPS 98.04 140.00 56.76 -450.00 108.62 217.24 263.16 -48.19%
EY 1.02 0.71 1.76 -0.22 0.92 0.46 0.38 93.02%
DY 0.00 1.79 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 1.92 2.07 2.42 2.52 2.52 2.42 2.00 -2.68%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 14/05/10 24/02/10 26/11/09 19/08/09 14/05/09 -
Price 0.49 0.55 0.56 0.63 0.63 0.63 0.47 -
P/RPS 33.14 43.73 22.86 101.47 54.75 84.72 65.64 -36.56%
P/EPS 96.08 137.50 50.45 -450.00 108.62 217.24 247.37 -46.73%
EY 1.04 0.73 1.98 -0.22 0.92 0.46 0.40 88.97%
DY 0.00 1.82 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 1.88 2.04 2.15 2.52 2.52 2.42 1.88 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