[ELSOFT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.49%
YoY- 4.13%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 9,654 11,316 16,430 17,985 17,575 17,452 15,015 -25.52%
PBT 3,594 4,123 6,731 7,661 7,673 7,850 6,755 -34.36%
Tax -82 -80 -76 -91 -66 -65 -56 28.97%
NP 3,512 4,043 6,655 7,570 7,607 7,785 6,699 -35.00%
-
NP to SH 3,512 4,043 6,655 7,570 7,607 7,785 6,699 -35.00%
-
Tax Rate 2.28% 1.94% 1.13% 1.19% 0.86% 0.83% 0.83% -
Total Cost 6,142 7,273 9,775 10,415 9,968 9,667 8,316 -18.30%
-
Net Worth 46,710 45,526 46,590 45,346 45,344 45,368 47,372 -0.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,796 3,627 3,627 7,271 10,900 10,890 16,290 -77.03%
Div Payout % 51.15% 89.73% 54.51% 96.06% 143.29% 139.89% 243.18% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 46,710 45,526 46,590 45,346 45,344 45,368 47,372 -0.93%
NOSH 179,655 182,105 186,363 181,386 181,379 181,472 182,203 -0.93%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 36.38% 35.73% 40.51% 42.09% 43.28% 44.61% 44.62% -
ROE 7.52% 8.88% 14.28% 16.69% 16.78% 17.16% 14.14% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.37 6.21 8.82 9.92 9.69 9.62 8.24 -24.85%
EPS 1.95 2.22 3.57 4.17 4.19 4.29 3.68 -34.54%
DPS 1.00 1.99 1.95 4.00 6.00 6.00 9.00 -76.91%
NAPS 0.26 0.25 0.25 0.25 0.25 0.25 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 181,386
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.39 1.63 2.37 2.59 2.53 2.51 2.16 -25.48%
EPS 0.51 0.58 0.96 1.09 1.10 1.12 0.97 -34.88%
DPS 0.26 0.52 0.52 1.05 1.57 1.57 2.35 -76.98%
NAPS 0.0673 0.0656 0.0671 0.0653 0.0653 0.0654 0.0682 -0.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.63 0.50 0.57 0.59 0.60 0.62 0.70 -
P/RPS 11.72 8.05 6.47 5.95 6.19 6.45 8.49 24.00%
P/EPS 32.23 22.52 15.96 14.14 14.31 14.45 19.04 42.08%
EY 3.10 4.44 6.26 7.07 6.99 6.92 5.25 -29.63%
DY 1.59 3.98 3.41 6.78 10.00 9.68 12.86 -75.21%
P/NAPS 2.42 2.00 2.28 2.36 2.40 2.48 2.69 -6.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 14/05/09 25/02/09 11/11/08 28/08/08 23/05/08 27/02/08 -
Price 0.63 0.47 0.58 0.59 0.62 0.63 0.84 -
P/RPS 11.72 7.56 6.58 5.95 6.40 6.55 10.19 9.78%
P/EPS 32.23 21.17 16.24 14.14 14.78 14.69 22.85 25.79%
EY 3.10 4.72 6.16 7.07 6.76 6.81 4.38 -20.59%
DY 1.59 4.24 3.36 6.78 9.68 9.52 10.71 -71.99%
P/NAPS 2.42 1.88 2.32 2.36 2.48 2.52 3.23 -17.52%

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