[ELSOFT] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -17.77%
YoY- -44.96%
Quarter Report
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 17,452 15,015 13,900 18,392 21,558 23,919 29,570 -29.61%
PBT 7,850 6,755 7,279 9,362 11,350 12,863 16,904 -40.00%
Tax -65 -56 -9 -45 -62 -79 -202 -53.00%
NP 7,785 6,699 7,270 9,317 11,288 12,784 16,702 -39.85%
-
NP to SH 7,785 6,699 7,270 9,317 11,330 12,886 16,850 -40.20%
-
Tax Rate 0.83% 0.83% 0.12% 0.48% 0.55% 0.61% 1.19% -
Total Cost 9,667 8,316 6,630 9,075 10,270 11,135 12,868 -17.34%
-
Net Worth 45,368 47,372 45,359 47,029 45,000 48,853 44,970 0.58%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 10,890 16,290 9,045 14,442 16,229 21,642 16,214 -23.28%
Div Payout % 139.89% 243.18% 124.43% 155.01% 143.24% 167.95% 96.23% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 45,368 47,372 45,359 47,029 45,000 48,853 44,970 0.58%
NOSH 181,472 182,203 181,438 180,882 180,000 180,937 179,881 0.58%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 44.61% 44.62% 52.30% 50.66% 52.36% 53.45% 56.48% -
ROE 17.16% 14.14% 16.03% 19.81% 25.18% 26.38% 37.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.62 8.24 7.66 10.17 11.98 13.22 16.44 -30.01%
EPS 4.29 3.68 4.01 5.15 6.29 7.12 9.37 -40.56%
DPS 6.00 9.00 5.00 8.00 9.00 12.00 9.00 -23.66%
NAPS 0.25 0.26 0.25 0.26 0.25 0.27 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 180,882
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.51 2.16 2.00 2.65 3.11 3.45 4.26 -29.69%
EPS 1.12 0.97 1.05 1.34 1.63 1.86 2.43 -40.30%
DPS 1.57 2.35 1.30 2.08 2.34 3.12 2.34 -23.34%
NAPS 0.0654 0.0682 0.0653 0.0678 0.0648 0.0704 0.0648 0.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.62 0.70 0.77 0.81 0.88 0.97 1.01 -
P/RPS 6.45 8.49 10.05 7.97 7.35 7.34 6.14 3.33%
P/EPS 14.45 19.04 19.22 15.73 13.98 13.62 10.78 21.55%
EY 6.92 5.25 5.20 6.36 7.15 7.34 9.27 -17.69%
DY 9.68 12.86 6.49 9.88 10.23 12.37 8.91 5.67%
P/NAPS 2.48 2.69 3.08 3.12 3.52 3.59 4.04 -27.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 27/02/08 23/11/07 15/08/07 28/05/07 28/02/07 22/11/06 -
Price 0.63 0.84 0.73 0.81 0.81 0.90 1.01 -
P/RPS 6.55 10.19 9.53 7.97 6.76 6.81 6.14 4.39%
P/EPS 14.69 22.85 18.22 15.73 12.87 12.64 10.78 22.89%
EY 6.81 4.38 5.49 6.36 7.77 7.91 9.27 -18.56%
DY 9.52 10.71 6.85 9.88 11.11 13.33 8.91 4.50%
P/NAPS 2.52 3.23 2.92 3.12 3.24 3.33 4.04 -26.97%

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