[ELSOFT] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -39.25%
YoY- -48.07%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,880 6,755 9,654 11,316 16,430 17,985 17,575 -51.71%
PBT 1,674 2,148 3,594 4,123 6,731 7,661 7,673 -63.65%
Tax -92 -69 -82 -80 -76 -91 -66 24.70%
NP 1,582 2,079 3,512 4,043 6,655 7,570 7,607 -64.79%
-
NP to SH 1,582 2,079 3,512 4,043 6,655 7,570 7,607 -64.79%
-
Tax Rate 5.50% 3.21% 2.28% 1.94% 1.13% 1.19% 0.86% -
Total Cost 4,298 4,676 6,142 7,273 9,775 10,415 9,968 -42.83%
-
Net Worth 46,428 45,344 46,710 45,526 46,590 45,346 45,344 1.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,796 1,796 1,796 3,627 3,627 7,271 10,900 -69.84%
Div Payout % 113.56% 86.41% 51.15% 89.73% 54.51% 96.06% 143.29% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 46,428 45,344 46,710 45,526 46,590 45,346 45,344 1.58%
NOSH 185,714 181,379 179,655 182,105 186,363 181,386 181,379 1.58%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 26.90% 30.78% 36.38% 35.73% 40.51% 42.09% 43.28% -
ROE 3.41% 4.58% 7.52% 8.88% 14.28% 16.69% 16.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.17 3.72 5.37 6.21 8.82 9.92 9.69 -52.42%
EPS 0.85 1.15 1.95 2.22 3.57 4.17 4.19 -65.37%
DPS 0.97 0.99 1.00 1.99 1.95 4.00 6.00 -70.22%
NAPS 0.25 0.25 0.26 0.25 0.25 0.25 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 182,105
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.85 0.97 1.39 1.63 2.37 2.59 2.53 -51.57%
EPS 0.23 0.30 0.51 0.58 0.96 1.09 1.10 -64.67%
DPS 0.26 0.26 0.26 0.52 0.52 1.05 1.57 -69.74%
NAPS 0.0669 0.0653 0.0673 0.0656 0.0671 0.0653 0.0653 1.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.63 0.63 0.63 0.50 0.57 0.59 0.60 -
P/RPS 19.90 16.92 11.72 8.05 6.47 5.95 6.19 117.36%
P/EPS 73.96 54.96 32.23 22.52 15.96 14.14 14.31 198.03%
EY 1.35 1.82 3.10 4.44 6.26 7.07 6.99 -66.48%
DY 1.54 1.57 1.59 3.98 3.41 6.78 10.00 -71.17%
P/NAPS 2.52 2.52 2.42 2.00 2.28 2.36 2.40 3.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 19/08/09 14/05/09 25/02/09 11/11/08 28/08/08 -
Price 0.63 0.63 0.63 0.47 0.58 0.59 0.62 -
P/RPS 19.90 16.92 11.72 7.56 6.58 5.95 6.40 112.59%
P/EPS 73.96 54.96 32.23 21.17 16.24 14.14 14.78 191.70%
EY 1.35 1.82 3.10 4.72 6.16 7.07 6.76 -65.73%
DY 1.54 1.57 1.59 4.24 3.36 6.78 9.68 -70.54%
P/NAPS 2.52 2.52 2.42 1.88 2.32 2.36 2.48 1.06%

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