[ELSOFT] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.73%
YoY- -45.39%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,583 4,576 2,875 3,981 2,468 9,068 6,041 -29.34%
PBT 1,097 2,546 1,238 1,874 1,621 4,629 3,226 -51.18%
Tax -22 -24 -8 -2 25 -60 -25 -8.14%
NP 1,075 2,522 1,230 1,872 1,646 4,569 3,201 -51.58%
-
NP to SH 1,075 2,522 1,230 1,872 1,646 4,569 3,243 -52.00%
-
Tax Rate 2.01% 0.94% 0.65% 0.11% -1.54% 1.30% 0.77% -
Total Cost 2,508 2,054 1,645 2,109 822 4,499 2,840 -7.93%
-
Net Worth 47,372 45,359 47,029 45,000 48,853 44,970 46,843 0.74%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,644 3,628 3,617 5,400 5,428 5,396 - -
Div Payout % 338.98% 143.88% 294.12% 288.46% 329.78% 118.11% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 47,372 45,359 47,029 45,000 48,853 44,970 46,843 0.74%
NOSH 182,203 181,438 180,882 180,000 180,937 179,881 180,166 0.75%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 30.00% 55.11% 42.78% 47.02% 66.69% 50.39% 52.99% -
ROE 2.27% 5.56% 2.62% 4.16% 3.37% 10.16% 6.92% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.97 2.52 1.59 2.21 1.36 5.04 3.35 -29.74%
EPS 0.59 1.39 0.68 1.04 0.91 2.54 1.80 -52.36%
DPS 2.00 2.00 2.00 3.00 3.00 3.00 0.00 -
NAPS 0.26 0.25 0.26 0.25 0.27 0.25 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.52 0.66 0.41 0.57 0.36 1.31 0.87 -28.97%
EPS 0.15 0.36 0.18 0.27 0.24 0.66 0.47 -53.20%
DPS 0.52 0.52 0.52 0.78 0.78 0.78 0.00 -
NAPS 0.0682 0.0653 0.0678 0.0648 0.0704 0.0648 0.0675 0.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.70 0.77 0.81 0.88 0.97 1.01 1.08 -
P/RPS 35.60 30.53 50.96 39.79 71.11 20.04 32.21 6.87%
P/EPS 118.64 55.40 119.12 84.62 106.63 39.76 60.00 57.34%
EY 0.84 1.81 0.84 1.18 0.94 2.51 1.67 -36.67%
DY 2.86 2.60 2.47 3.41 3.09 2.97 0.00 -
P/NAPS 2.69 3.08 3.12 3.52 3.59 4.04 4.15 -25.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 23/11/07 15/08/07 28/05/07 28/02/07 22/11/06 18/08/06 -
Price 0.84 0.73 0.81 0.81 0.90 1.01 1.00 -
P/RPS 42.72 28.94 50.96 36.62 65.98 20.04 29.82 26.99%
P/EPS 142.37 52.52 119.12 77.88 98.93 39.76 55.56 86.93%
EY 0.70 1.90 0.84 1.28 1.01 2.51 1.80 -46.62%
DY 2.38 2.74 2.47 3.70 3.33 2.97 0.00 -
P/NAPS 3.23 2.92 3.12 3.24 3.33 4.04 3.85 -11.01%

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