[ELSOFT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -40.8%
YoY- -72.54%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 9,943 9,018 5,880 6,755 9,654 11,316 16,430 -28.51%
PBT 3,572 3,374 1,674 2,148 3,594 4,123 6,731 -34.52%
Tax -125 -125 -92 -69 -82 -80 -76 39.46%
NP 3,447 3,249 1,582 2,079 3,512 4,043 6,655 -35.58%
-
NP to SH 3,447 3,249 1,582 2,079 3,512 4,043 6,655 -35.58%
-
Tax Rate 3.50% 3.70% 5.50% 3.21% 2.28% 1.94% 1.13% -
Total Cost 6,496 5,769 4,298 4,676 6,142 7,273 9,775 -23.90%
-
Net Worth 48,532 47,151 46,428 45,344 46,710 45,526 46,590 2.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,797 1,796 1,796 1,796 1,796 3,627 3,627 -37.46%
Div Payout % 52.15% 55.30% 113.56% 86.41% 51.15% 89.73% 54.51% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 48,532 47,151 46,428 45,344 46,710 45,526 46,590 2.76%
NOSH 179,749 181,351 185,714 181,379 179,655 182,105 186,363 -2.38%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 34.67% 36.03% 26.90% 30.78% 36.38% 35.73% 40.51% -
ROE 7.10% 6.89% 3.41% 4.58% 7.52% 8.88% 14.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.53 4.97 3.17 3.72 5.37 6.21 8.82 -26.80%
EPS 1.92 1.79 0.85 1.15 1.95 2.22 3.57 -33.94%
DPS 1.00 0.99 0.97 0.99 1.00 1.99 1.95 -36.00%
NAPS 0.27 0.26 0.25 0.25 0.26 0.25 0.25 5.27%
Adjusted Per Share Value based on latest NOSH - 181,379
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.43 1.30 0.85 0.97 1.39 1.63 2.37 -28.66%
EPS 0.50 0.47 0.23 0.30 0.51 0.58 0.96 -35.34%
DPS 0.26 0.26 0.26 0.26 0.26 0.52 0.52 -37.08%
NAPS 0.0699 0.0679 0.0669 0.0653 0.0673 0.0656 0.0671 2.77%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.56 0.63 0.63 0.63 0.63 0.50 0.57 -
P/RPS 10.12 12.67 19.90 16.92 11.72 8.05 6.47 34.85%
P/EPS 29.20 35.17 73.96 54.96 32.23 22.52 15.96 49.75%
EY 3.42 2.84 1.35 1.82 3.10 4.44 6.26 -33.24%
DY 1.79 1.57 1.54 1.57 1.59 3.98 3.41 -35.00%
P/NAPS 2.07 2.42 2.52 2.52 2.42 2.00 2.28 -6.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 14/05/10 24/02/10 26/11/09 19/08/09 14/05/09 25/02/09 -
Price 0.55 0.56 0.63 0.63 0.63 0.47 0.58 -
P/RPS 9.94 11.26 19.90 16.92 11.72 7.56 6.58 31.75%
P/EPS 28.68 31.26 73.96 54.96 32.23 21.17 16.24 46.25%
EY 3.49 3.20 1.35 1.82 3.10 4.72 6.16 -31.60%
DY 1.82 1.77 1.54 1.57 1.59 4.24 3.36 -33.62%
P/NAPS 2.04 2.15 2.52 2.52 2.42 1.88 2.32 -8.23%

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