[ELSOFT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[ELSOFT] ELSOFT RESEARCH BHD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -23.53%

YoY- -25.87%

Quarter Report

Quarter-4th2006 (2).xls

Latest QR

Upcoming QR

ELSOFT's Result

ELSOFT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	13,900	18,392	21,558	23,919	29,570	31,470	34,125	-45.02%
YoY %	-24.42%	-14.69%	-9.87%	-19.11%	-6.04%	-7.78%	-	-
Horiz. %	40.73%	53.90%	63.17%	70.09%	86.65%	92.22%	100.00%	-
PBT	7,279	9,362	11,350	12,863	16,904	17,009	17,692	-44.65%
YoY %	-22.25%	-17.52%	-11.76%	-23.91%	-0.62%	-3.86%	-	-
Horiz. %	41.14%	52.92%	64.15%	72.71%	95.55%	96.14%	100.00%	-
Tax	-9	-45	-62	-79	-202	-242	-221	-88.14%
YoY %	80.00%	27.42%	21.52%	60.89%	16.53%	-9.50%	-	-
Horiz. %	4.07%	20.36%	28.05%	35.75%	91.40%	109.50%	100.00%	-
NP	7,270	9,317	11,288	12,784	16,702	16,767	17,471	-44.23%
YoY %	-21.97%	-17.46%	-11.70%	-23.46%	-0.39%	-4.03%	-	-
Horiz. %	41.61%	53.33%	64.61%	73.17%	95.60%	95.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,270	9,317	11,330	12,886	16,850	16,929	17,619	-44.54%
YoY %	-21.97%	-17.77%	-12.08%	-23.53%	-0.47%	-3.92%	-	-
Horiz. %	41.26%	52.88%	64.31%	73.14%	95.64%	96.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.12%	0.48%	0.55%	0.61%	1.19%	1.42%	1.25%	-
YoY %	-75.00%	-12.73%	-9.84%	-48.74%	-16.20%	13.60%	-	-
Horiz. %	9.60%	38.40%	44.00%	48.80%	95.20%	113.60%	100.00%	-
Total Cost	6,630	9,075	10,270	11,135	12,868	14,703	16,654	-45.85%
YoY %	-26.94%	-11.64%	-7.77%	-13.47%	-12.48%	-11.71%	-	-
Horiz. %	39.81%	54.49%	61.67%	66.86%	77.27%	88.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,359	47,029	45,000	48,853	44,970	46,843	43,301	3.14%
YoY %	-3.55%	4.51%	-7.89%	8.63%	-4.00%	8.18%	-	-
Horiz. %	104.75%	108.61%	103.92%	112.82%	103.85%	108.18%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	9,045	14,442	16,229	21,642	16,214	15,888	10,483	-9.35%
YoY %	-37.37%	-11.01%	-25.01%	33.48%	2.05%	51.56%	-	-
Horiz. %	86.28%	137.77%	154.81%	206.45%	154.67%	151.56%	100.00%	-
Div Payout %	124.43%	155.01%	143.24%	167.95%	96.23%	93.85%	59.50%	-
YoY %	-19.73%	8.22%	-14.71%	74.53%	2.54%	57.73%	-	-
Horiz. %	209.13%	260.52%	240.74%	282.27%	161.73%	157.73%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	45,359	47,029	45,000	48,853	44,970	46,843	43,301	3.14%
YoY %	-3.55%	4.51%	-7.89%	8.63%	-4.00%	8.18%	-	-
Horiz. %	104.75%	108.61%	103.92%	112.82%	103.85%	108.18%	100.00%	-
NOSH	181,438	180,882	180,000	180,937	179,881	180,166	180,421	0.37%
YoY %	0.31%	0.49%	-0.52%	0.59%	-0.16%	-0.14%	-	-
Horiz. %	100.56%	100.26%	99.77%	100.29%	99.70%	99.86%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	52.30%	50.66%	52.36%	53.45%	56.48%	53.28%	51.20%	-
YoY %	3.24%	-3.25%	-2.04%	-5.36%	6.01%	4.06%	-	-
Horiz. %	102.15%	98.95%	102.27%	104.39%	110.31%	104.06%	100.00%	-
ROE	16.03%	19.81%	25.18%	26.38%	37.47%	36.14%	40.69%	-
YoY %	-19.08%	-21.33%	-4.55%	-29.60%	3.68%	-11.18%	-	-
Horiz. %	39.40%	48.69%	61.88%	64.83%	92.09%	88.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	7.66	10.17	11.98	13.22	16.44	17.47	18.91	-45.22%
YoY %	-24.68%	-15.11%	-9.38%	-19.59%	-5.90%	-7.62%	-	-
Horiz. %	40.51%	53.78%	63.35%	69.91%	86.94%	92.38%	100.00%	-
EPS	4.01	5.15	6.29	7.12	9.37	9.40	9.77	-44.74%
YoY %	-22.14%	-18.12%	-11.66%	-24.01%	-0.32%	-3.79%	-	-
Horiz. %	41.04%	52.71%	64.38%	72.88%	95.91%	96.21%	100.00%	-
DPS	5.00	8.00	9.00	12.00	9.00	8.82	5.81	-9.51%
YoY %	-37.50%	-11.11%	-25.00%	33.33%	2.04%	51.81%	-	-
Horiz. %	86.06%	137.69%	154.91%	206.54%	154.91%	151.81%	100.00%	-
NAPS	0.25	0.26	0.25	0.27	0.25	0.26	0.24	2.75%
YoY %	-3.85%	4.00%	-7.41%	8.00%	-3.85%	8.33%	-	-
Horiz. %	104.17%	108.33%	104.17%	112.50%	104.17%	108.33%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 180,937
RPS	2.00	2.65	3.11	3.45	4.26	4.53	4.92	-45.09%
YoY %	-24.53%	-14.79%	-9.86%	-19.01%	-5.96%	-7.93%	-	-
Horiz. %	40.65%	53.86%	63.21%	70.12%	86.59%	92.07%	100.00%	-
EPS	1.05	1.34	1.63	1.86	2.43	2.44	2.54	-44.47%
YoY %	-21.64%	-17.79%	-12.37%	-23.46%	-0.41%	-3.94%	-	-
Horiz. %	41.34%	52.76%	64.17%	73.23%	95.67%	96.06%	100.00%	-
DPS	1.30	2.08	2.34	3.12	2.34	2.29	1.51	-9.49%
YoY %	-37.50%	-11.11%	-25.00%	33.33%	2.18%	51.66%	-	-
Horiz. %	86.09%	137.75%	154.97%	206.62%	154.97%	151.66%	100.00%	-
NAPS	0.0653	0.0678	0.0648	0.0704	0.0648	0.0675	0.0624	3.07%
YoY %	-3.69%	4.63%	-7.95%	8.64%	-4.00%	8.17%	-	-
Horiz. %	104.65%	108.65%	103.85%	112.82%	103.85%	108.17%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.77	0.81	0.88	0.97	1.01	1.08	0.95	-
P/RPS	10.05	7.97	7.35	7.34	6.14	6.18	5.02	58.77%
YoY %	26.10%	8.44%	0.14%	19.54%	-0.65%	23.11%	-	-
Horiz. %	200.20%	158.76%	146.41%	146.22%	122.31%	123.11%	100.00%	-
P/EPS	19.22	15.73	13.98	13.62	10.78	11.49	9.73	57.36%
YoY %	22.19%	12.52%	2.64%	26.35%	-6.18%	18.09%	-	-
Horiz. %	197.53%	161.66%	143.68%	139.98%	110.79%	118.09%	100.00%	-
EY	5.20	6.36	7.15	7.34	9.27	8.70	10.28	-36.48%
YoY %	-18.24%	-11.05%	-2.59%	-20.82%	6.55%	-15.37%	-	-
Horiz. %	50.58%	61.87%	69.55%	71.40%	90.18%	84.63%	100.00%	-
DY	6.49	9.88	10.23	12.37	8.91	8.17	6.12	3.98%
YoY %	-34.31%	-3.42%	-17.30%	38.83%	9.06%	33.50%	-	-
Horiz. %	106.05%	161.44%	167.16%	202.12%	145.59%	133.50%	100.00%	-
P/NAPS	3.08	3.12	3.52	3.59	4.04	4.15	3.96	-15.41%
YoY %	-1.28%	-11.36%	-1.95%	-11.14%	-2.65%	4.80%	-	-
Horiz. %	77.78%	78.79%	88.89%	90.66%	102.02%	104.80%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	23/11/07	15/08/07	28/05/07	28/02/07	22/11/06	18/08/06	19/05/06	-
Price	0.73	0.81	0.81	0.90	1.01	1.00	1.15	-
P/RPS	9.53	7.97	6.76	6.81	6.14	5.73	6.08	34.89%
YoY %	19.57%	17.90%	-0.73%	10.91%	7.16%	-5.76%	-	-
Horiz. %	156.74%	131.09%	111.18%	112.01%	100.99%	94.24%	100.00%	-
P/EPS	18.22	15.73	12.87	12.64	10.78	10.64	11.78	33.70%
YoY %	15.83%	22.22%	1.82%	17.25%	1.32%	-9.68%	-	-
Horiz. %	154.67%	133.53%	109.25%	107.30%	91.51%	90.32%	100.00%	-
EY	5.49	6.36	7.77	7.91	9.27	9.40	8.49	-25.20%
YoY %	-13.68%	-18.15%	-1.77%	-14.67%	-1.38%	10.72%	-	-
Horiz. %	64.66%	74.91%	91.52%	93.17%	109.19%	110.72%	100.00%	-
DY	6.85	9.88	11.11	13.33	8.91	8.82	5.05	22.51%
YoY %	-30.67%	-11.07%	-16.65%	49.61%	1.02%	74.65%	-	-
Horiz. %	135.64%	195.64%	220.00%	263.96%	176.44%	174.65%	100.00%	-
P/NAPS	2.92	3.12	3.24	3.33	4.04	3.85	4.79	-28.08%
YoY %	-6.41%	-3.70%	-2.70%	-17.57%	4.94%	-19.62%	-	-
Horiz. %	60.96%	65.14%	67.64%	69.52%	84.34%	80.38%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-24 16:00:00

OBV

Hourly

SELL

2024-06-24 15:45:00

EMA 5

5 Mins

SELL

2024-06-24 15:40:00

EMA 5

5 Mins

BUY

2024-06-24 15:25:00

EMA 5

5 Mins

SELL

2024-06-24 15:20:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

985

HLIND

HONG LEONG INDUSTRIES BHD

972

JCY

JCY INTERNATIONAL BERHAD

967

GENTING

GENTING BHD

891

DNEX

DAGANG NEXCHANGE BERHAD

571

NOTION

NOTION VTEC BHD

511

PBBANK

PUBLIC BANK BHD

487

MAYBANK

MALAYAN BANKING BHD

482

HEXCAP

HEXTAR CAPITAL BERHAD

453

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More