[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -32.22%
YoY- 29.27%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 10,824 13,406 5,280 18,832 13,712 24,766 28,440 -14.86%
PBT 4,010 5,582 1,786 8,060 6,224 13,226 13,272 -18.07%
Tax -78 -118 -52 -40 -20 -88 40 -
NP 3,932 5,464 1,734 8,020 6,204 13,138 13,312 -18.38%
-
NP to SH 3,932 5,464 1,734 8,020 6,204 13,342 13,312 -18.38%
-
Tax Rate 1.95% 2.11% 2.91% 0.50% 0.32% 0.67% -0.30% -
Total Cost 6,892 7,942 3,546 10,812 7,508 11,628 15,128 -12.27%
-
Net Worth 49,149 48,850 46,962 45,361 46,890 46,750 13,885 23.43%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,640 3,618 3,612 7,257 18,034 10,788 - -
Div Payout % 92.59% 66.23% 208.33% 90.50% 290.70% 80.86% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 49,149 48,850 46,962 45,361 46,890 46,750 13,885 23.43%
NOSH 182,037 180,927 180,625 181,447 180,348 179,811 92,573 11.92%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 36.33% 40.76% 32.84% 42.59% 45.25% 53.05% 46.81% -
ROE 8.00% 11.19% 3.69% 17.68% 13.23% 28.54% 95.87% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.95 7.41 2.92 10.38 7.60 13.77 30.72 -23.92%
EPS 2.16 3.02 0.96 4.42 3.44 7.42 14.38 -27.08%
DPS 2.00 2.00 2.00 4.00 10.00 6.00 0.00 -
NAPS 0.27 0.27 0.26 0.25 0.26 0.26 0.15 10.28%
Adjusted Per Share Value based on latest NOSH - 181,379
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.56 1.93 0.76 2.71 1.98 3.57 4.10 -14.86%
EPS 0.57 0.79 0.25 1.16 0.89 1.92 1.92 -18.31%
DPS 0.52 0.52 0.52 1.05 2.60 1.55 0.00 -
NAPS 0.0708 0.0704 0.0677 0.0653 0.0676 0.0674 0.02 23.44%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.49 0.56 0.63 0.60 0.81 1.08 0.00 -
P/RPS 8.24 7.56 21.55 5.78 10.65 7.84 0.00 -
P/EPS 22.69 18.54 65.63 13.57 23.55 14.56 0.00 -
EY 4.41 5.39 1.52 7.37 4.25 6.87 0.00 -
DY 4.08 3.57 3.17 6.67 12.35 5.56 0.00 -
P/NAPS 1.81 2.07 2.42 2.40 3.12 4.15 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 23/08/10 19/08/09 28/08/08 15/08/07 18/08/06 28/07/05 -
Price 0.44 0.55 0.63 0.62 0.81 1.00 0.00 -
P/RPS 7.40 7.42 21.55 5.97 10.65 7.26 0.00 -
P/EPS 20.37 18.21 65.63 14.03 23.55 13.48 0.00 -
EY 4.91 5.49 1.52 7.13 4.25 7.42 0.00 -
DY 4.55 3.64 3.17 6.45 12.35 6.00 0.00 -
P/NAPS 1.63 2.04 2.42 2.48 3.12 3.85 0.00 -

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
Post a Comment