[ELSOFT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.36%
YoY- 221.76%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 4,059 3,631 10,996 6,532 7,290 7,561 1,711 77.59%
PBT 2,332 1,461 5,277 2,274 2,621 3,040 274 315.23%
Tax -503 -10 -16 -12 -40 -34 -15 933.25%
NP 1,829 1,451 5,261 2,262 2,581 3,006 259 266.77%
-
NP to SH 1,829 1,451 5,261 2,262 2,581 3,006 259 266.77%
-
Tax Rate 21.57% 0.68% 0.30% 0.53% 1.53% 1.12% 5.47% -
Total Cost 2,230 2,180 5,735 4,270 4,709 4,555 1,452 33.01%
-
Net Worth 61,584 59,853 59,866 57,907 56,345 52,514 49,950 14.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,622 - 1,814 - 3,635 - - -
Div Payout % 198.07% - 34.48% - 140.85% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 61,584 59,853 59,866 57,907 56,345 52,514 49,950 14.93%
NOSH 181,132 181,374 181,413 180,960 181,760 181,084 184,999 -1.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 45.06% 39.96% 47.84% 34.63% 35.40% 39.76% 15.14% -
ROE 2.97% 2.42% 8.79% 3.91% 4.58% 5.72% 0.52% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.24 2.00 6.06 3.61 4.01 4.18 0.92 80.69%
EPS 1.01 0.80 2.90 1.25 1.42 1.66 0.14 272.01%
DPS 2.00 0.00 1.00 0.00 2.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.32 0.31 0.29 0.27 16.56%
Adjusted Per Share Value based on latest NOSH - 180,960
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.62 0.55 1.67 0.99 1.10 1.15 0.26 78.20%
EPS 0.28 0.22 0.80 0.34 0.39 0.46 0.04 264.63%
DPS 0.55 0.00 0.27 0.00 0.55 0.00 0.00 -
NAPS 0.0933 0.0907 0.0907 0.0877 0.0854 0.0796 0.0757 14.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.65 0.435 0.45 0.37 0.35 0.36 -
P/RPS 31.68 32.47 7.18 12.47 9.23 8.38 38.92 -12.78%
P/EPS 70.31 81.25 15.00 36.00 26.06 21.08 257.14 -57.77%
EY 1.42 1.23 6.67 2.78 3.84 4.74 0.39 136.11%
DY 2.82 0.00 2.30 0.00 5.41 0.00 0.00 -
P/NAPS 2.09 1.97 1.32 1.41 1.19 1.21 1.33 35.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 27/08/13 17/05/13 22/02/13 23/11/12 17/08/12 -
Price 0.675 0.70 0.55 0.46 0.37 0.35 0.34 -
P/RPS 30.12 34.97 9.07 12.74 9.23 8.38 36.76 -12.40%
P/EPS 66.85 87.50 18.97 36.80 26.06 21.08 242.86 -57.58%
EY 1.50 1.14 5.27 2.72 3.84 4.74 0.41 136.87%
DY 2.96 0.00 1.82 0.00 5.41 0.00 0.00 -
P/NAPS 1.99 2.12 1.67 1.44 1.19 1.21 1.26 35.50%

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