[ELSOFT] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.85%
YoY- -48.01%
Quarter Report
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 17,985 17,575 17,452 15,015 13,900 18,392 21,558 -11.35%
PBT 7,661 7,673 7,850 6,755 7,279 9,362 11,350 -22.99%
Tax -91 -66 -65 -56 -9 -45 -62 29.06%
NP 7,570 7,607 7,785 6,699 7,270 9,317 11,288 -23.32%
-
NP to SH 7,570 7,607 7,785 6,699 7,270 9,317 11,330 -23.51%
-
Tax Rate 1.19% 0.86% 0.83% 0.83% 0.12% 0.48% 0.55% -
Total Cost 10,415 9,968 9,667 8,316 6,630 9,075 10,270 0.93%
-
Net Worth 45,346 45,344 45,368 47,372 45,359 47,029 45,000 0.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,271 10,900 10,890 16,290 9,045 14,442 16,229 -41.36%
Div Payout % 96.06% 143.29% 139.89% 243.18% 124.43% 155.01% 143.24% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 45,346 45,344 45,368 47,372 45,359 47,029 45,000 0.51%
NOSH 181,386 181,379 181,472 182,203 181,438 180,882 180,000 0.51%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 42.09% 43.28% 44.61% 44.62% 52.30% 50.66% 52.36% -
ROE 16.69% 16.78% 17.16% 14.14% 16.03% 19.81% 25.18% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.92 9.69 9.62 8.24 7.66 10.17 11.98 -11.78%
EPS 4.17 4.19 4.29 3.68 4.01 5.15 6.29 -23.91%
DPS 4.00 6.00 6.00 9.00 5.00 8.00 9.00 -41.67%
NAPS 0.25 0.25 0.25 0.26 0.25 0.26 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 182,203
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.59 2.53 2.51 2.16 2.00 2.65 3.11 -11.45%
EPS 1.09 1.10 1.12 0.97 1.05 1.34 1.63 -23.47%
DPS 1.05 1.57 1.57 2.35 1.30 2.08 2.34 -41.30%
NAPS 0.0653 0.0653 0.0654 0.0682 0.0653 0.0678 0.0648 0.51%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.59 0.60 0.62 0.70 0.77 0.81 0.88 -
P/RPS 5.95 6.19 6.45 8.49 10.05 7.97 7.35 -13.10%
P/EPS 14.14 14.31 14.45 19.04 19.22 15.73 13.98 0.75%
EY 7.07 6.99 6.92 5.25 5.20 6.36 7.15 -0.74%
DY 6.78 10.00 9.68 12.86 6.49 9.88 10.23 -23.92%
P/NAPS 2.36 2.40 2.48 2.69 3.08 3.12 3.52 -23.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 28/08/08 23/05/08 27/02/08 23/11/07 15/08/07 28/05/07 -
Price 0.59 0.62 0.63 0.84 0.73 0.81 0.81 -
P/RPS 5.95 6.40 6.55 10.19 9.53 7.97 6.76 -8.13%
P/EPS 14.14 14.78 14.69 22.85 18.22 15.73 12.87 6.45%
EY 7.07 6.76 6.81 4.38 5.49 6.36 7.77 -6.08%
DY 6.78 9.68 9.52 10.71 6.85 9.88 11.11 -27.98%
P/NAPS 2.36 2.48 2.52 3.23 2.92 3.12 3.24 -18.99%

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