[ELSOFT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.14%
YoY- 95.53%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,631 10,996 6,532 7,290 7,561 1,711 2,196 39.78%
PBT 1,461 5,277 2,274 2,621 3,040 274 730 58.74%
Tax -10 -16 -12 -40 -34 -15 -27 -48.39%
NP 1,451 5,261 2,262 2,581 3,006 259 703 62.03%
-
NP to SH 1,451 5,261 2,262 2,581 3,006 259 703 62.03%
-
Tax Rate 0.68% 0.30% 0.53% 1.53% 1.12% 5.47% 3.70% -
Total Cost 2,180 5,735 4,270 4,709 4,555 1,452 1,493 28.67%
-
Net Worth 59,853 59,866 57,907 56,345 52,514 49,950 48,669 14.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 1,814 - 3,635 - - - -
Div Payout % - 34.48% - 140.85% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 59,853 59,866 57,907 56,345 52,514 49,950 48,669 14.77%
NOSH 181,374 181,413 180,960 181,760 181,084 184,999 180,256 0.41%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 39.96% 47.84% 34.63% 35.40% 39.76% 15.14% 32.01% -
ROE 2.42% 8.79% 3.91% 4.58% 5.72% 0.52% 1.44% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.00 6.06 3.61 4.01 4.18 0.92 1.22 38.98%
EPS 0.80 2.90 1.25 1.42 1.66 0.14 0.39 61.37%
DPS 0.00 1.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.32 0.31 0.29 0.27 0.27 14.30%
Adjusted Per Share Value based on latest NOSH - 181,760
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.52 1.58 0.94 1.05 1.09 0.25 0.32 38.17%
EPS 0.21 0.76 0.33 0.37 0.43 0.04 0.10 63.91%
DPS 0.00 0.26 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.0862 0.0862 0.0834 0.0812 0.0757 0.072 0.0701 14.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.65 0.435 0.45 0.37 0.35 0.36 0.38 -
P/RPS 32.47 7.18 12.47 9.23 8.38 38.92 31.19 2.71%
P/EPS 81.25 15.00 36.00 26.06 21.08 257.14 97.44 -11.39%
EY 1.23 6.67 2.78 3.84 4.74 0.39 1.03 12.54%
DY 0.00 2.30 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 1.97 1.32 1.41 1.19 1.21 1.33 1.41 24.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 27/08/13 17/05/13 22/02/13 23/11/12 17/08/12 18/05/12 -
Price 0.70 0.55 0.46 0.37 0.35 0.34 0.40 -
P/RPS 34.97 9.07 12.74 9.23 8.38 36.76 32.83 4.29%
P/EPS 87.50 18.97 36.80 26.06 21.08 242.86 102.56 -10.03%
EY 1.14 5.27 2.72 3.84 4.74 0.41 0.97 11.35%
DY 0.00 1.82 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 2.12 1.67 1.44 1.19 1.21 1.26 1.48 27.04%

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