[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[ELSOFT] ELSOFT RESEARCH BHD

Announcement Date

19-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 25.29%

YoY- -78.38%

Quarter Report

ELSOFT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	7,814	10,824	13,406	5,280	18,832	13,712	24,766	-17.47%
YoY %	-27.81%	-19.26%	153.90%	-71.96%	37.34%	-44.63%	-	-
Horiz. %	31.55%	43.71%	54.13%	21.32%	76.04%	55.37%	100.00%	-
PBT	2,008	4,010	5,582	1,786	8,060	6,224	13,226	-26.93%
YoY %	-49.93%	-28.16%	212.54%	-77.84%	29.50%	-52.94%	-	-
Horiz. %	15.18%	30.32%	42.20%	13.50%	60.94%	47.06%	100.00%	-
Tax	-84	-78	-118	-52	-40	-20	-88	-0.77%
YoY %	-7.69%	33.90%	-126.92%	-30.00%	-100.00%	77.27%	-	-
Horiz. %	95.45%	88.64%	134.09%	59.09%	45.45%	22.73%	100.00%	-
NP	1,924	3,932	5,464	1,734	8,020	6,204	13,138	-27.37%
YoY %	-51.07%	-28.04%	215.11%	-78.38%	29.27%	-52.78%	-	-
Horiz. %	14.64%	29.93%	41.59%	13.20%	61.04%	47.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,924	3,932	5,464	1,734	8,020	6,204	13,342	-27.56%
YoY %	-51.07%	-28.04%	215.11%	-78.38%	29.27%	-53.50%	-	-
Horiz. %	14.42%	29.47%	40.95%	13.00%	60.11%	46.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.18%	1.95%	2.11%	2.91%	0.50%	0.32%	0.67%	-
YoY %	114.36%	-7.58%	-27.49%	482.00%	56.25%	-52.24%	-	-
Horiz. %	623.88%	291.04%	314.93%	434.33%	74.63%	47.76%	100.00%	-
Total Cost	5,890	6,892	7,942	3,546	10,812	7,508	11,628	-10.70%
YoY %	-14.54%	-13.22%	123.97%	-67.20%	44.01%	-35.43%	-	-
Horiz. %	50.65%	59.27%	68.30%	30.50%	92.98%	64.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,007	49,149	48,850	46,962	45,361	46,890	46,750	0.78%
YoY %	-0.29%	0.61%	4.02%	3.53%	-3.26%	0.30%	-	-
Horiz. %	104.83%	105.13%	104.49%	100.45%	97.03%	100.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	3,640	3,618	3,612	7,257	18,034	10,788	-
YoY %	-	0.61%	0.17%	-50.23%	-59.76%	67.17%	-	-
Horiz. %	-	33.74%	33.54%	33.48%	67.27%	167.17%	100.00%	-
Div Payout %	-	92.59%	66.23%	208.33%	90.50%	290.70%	80.86%	-
YoY %	-	39.80%	-68.21%	130.20%	-68.87%	259.51%	-	-
Horiz. %	-	114.51%	81.91%	257.64%	111.92%	359.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	49,007	49,149	48,850	46,962	45,361	46,890	46,750	0.78%
YoY %	-0.29%	0.61%	4.02%	3.53%	-3.26%	0.30%	-	-
Horiz. %	104.83%	105.13%	104.49%	100.45%	97.03%	100.30%	100.00%	-
NOSH	181,509	182,037	180,927	180,625	181,447	180,348	179,811	0.15%
YoY %	-0.29%	0.61%	0.17%	-0.45%	0.61%	0.30%	-	-
Horiz. %	100.94%	101.24%	100.62%	100.45%	100.91%	100.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	24.62%	36.33%	40.76%	32.84%	42.59%	45.25%	53.05%	-
YoY %	-32.23%	-10.87%	24.12%	-22.89%	-5.88%	-14.70%	-	-
Horiz. %	46.41%	68.48%	76.83%	61.90%	80.28%	85.30%	100.00%	-
ROE	3.93%	8.00%	11.19%	3.69%	17.68%	13.23%	28.54%	-
YoY %	-50.88%	-28.51%	203.25%	-79.13%	33.64%	-53.64%	-	-
Horiz. %	13.77%	28.03%	39.21%	12.93%	61.95%	46.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	4.31	5.95	7.41	2.92	10.38	7.60	13.77	-17.58%
YoY %	-27.56%	-19.70%	153.77%	-71.87%	36.58%	-44.81%	-	-
Horiz. %	31.30%	43.21%	53.81%	21.21%	75.38%	55.19%	100.00%	-
EPS	1.06	2.16	3.02	0.96	4.42	3.44	7.42	-27.67%
YoY %	-50.93%	-28.48%	214.58%	-78.28%	28.49%	-53.64%	-	-
Horiz. %	14.29%	29.11%	40.70%	12.94%	59.57%	46.36%	100.00%	-
DPS	0.00	2.00	2.00	2.00	4.00	10.00	6.00	-
YoY %	0.00%	0.00%	0.00%	-50.00%	-60.00%	66.67%	-	-
Horiz. %	0.00%	33.33%	33.33%	33.33%	66.67%	166.67%	100.00%	-
NAPS	0.27	0.27	0.27	0.26	0.25	0.26	0.26	0.63%
YoY %	0.00%	0.00%	3.85%	4.00%	-3.85%	0.00%	-	-
Horiz. %	103.85%	103.85%	103.85%	100.00%	96.15%	100.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 179,655
RPS	1.13	1.56	1.93	0.76	2.71	1.98	3.57	-17.43%
YoY %	-27.56%	-19.17%	153.95%	-71.96%	36.87%	-44.54%	-	-
Horiz. %	31.65%	43.70%	54.06%	21.29%	75.91%	55.46%	100.00%	-
EPS	0.28	0.57	0.79	0.25	1.16	0.89	1.92	-27.42%
YoY %	-50.88%	-27.85%	216.00%	-78.45%	30.34%	-53.65%	-	-
Horiz. %	14.58%	29.69%	41.15%	13.02%	60.42%	46.35%	100.00%	-
DPS	0.00	0.52	0.52	0.52	1.05	2.60	1.55	-
YoY %	0.00%	0.00%	0.00%	-50.48%	-59.62%	67.74%	-	-
Horiz. %	0.00%	33.55%	33.55%	33.55%	67.74%	167.74%	100.00%	-
NAPS	0.0706	0.0708	0.0704	0.0677	0.0653	0.0676	0.0674	0.77%
YoY %	-0.28%	0.57%	3.99%	3.68%	-3.40%	0.30%	-	-
Horiz. %	104.75%	105.04%	104.45%	100.45%	96.88%	100.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.36	0.49	0.56	0.63	0.60	0.81	1.08	-
P/RPS	8.36	8.24	7.56	21.55	5.78	10.65	7.84	1.07%
YoY %	1.46%	8.99%	-64.92%	272.84%	-45.73%	35.84%	-	-
Horiz. %	106.63%	105.10%	96.43%	274.87%	73.72%	135.84%	100.00%	-
P/EPS	33.96	22.69	18.54	65.63	13.57	23.55	14.56	15.14%
YoY %	49.67%	22.38%	-71.75%	383.64%	-42.38%	61.74%	-	-
Horiz. %	233.24%	155.84%	127.34%	450.76%	93.20%	161.74%	100.00%	-
EY	2.94	4.41	5.39	1.52	7.37	4.25	6.87	-13.17%
YoY %	-33.33%	-18.18%	254.61%	-79.38%	73.41%	-38.14%	-	-
Horiz. %	42.79%	64.19%	78.46%	22.13%	107.28%	61.86%	100.00%	-
DY	0.00	4.08	3.57	3.17	6.67	12.35	5.56	-
YoY %	0.00%	14.29%	12.62%	-52.47%	-45.99%	122.12%	-	-
Horiz. %	0.00%	73.38%	64.21%	57.01%	119.96%	222.12%	100.00%	-
P/NAPS	1.33	1.81	2.07	2.42	2.40	3.12	4.15	-17.26%
YoY %	-26.52%	-12.56%	-14.46%	0.83%	-23.08%	-24.82%	-	-
Horiz. %	32.05%	43.61%	49.88%	58.31%	57.83%	75.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	17/08/12	15/08/11	23/08/10	19/08/09	28/08/08	15/08/07	18/08/06	-
Price	0.34	0.44	0.55	0.63	0.62	0.81	1.00	-
P/RPS	7.90	7.40	7.42	21.55	5.97	10.65	7.26	1.41%
YoY %	6.76%	-0.27%	-65.57%	260.97%	-43.94%	46.69%	-	-
Horiz. %	108.82%	101.93%	102.20%	296.83%	82.23%	146.69%	100.00%	-
P/EPS	32.08	20.37	18.21	65.63	14.03	23.55	13.48	15.53%
YoY %	57.49%	11.86%	-72.25%	367.78%	-40.42%	74.70%	-	-
Horiz. %	237.98%	151.11%	135.09%	486.87%	104.08%	174.70%	100.00%	-
EY	3.12	4.91	5.49	1.52	7.13	4.25	7.42	-13.43%
YoY %	-36.46%	-10.56%	261.18%	-78.68%	67.76%	-42.72%	-	-
Horiz. %	42.05%	66.17%	73.99%	20.49%	96.09%	57.28%	100.00%	-
DY	0.00	4.55	3.64	3.17	6.45	12.35	6.00	-
YoY %	0.00%	25.00%	14.83%	-50.85%	-47.77%	105.83%	-	-
Horiz. %	0.00%	75.83%	60.67%	52.83%	107.50%	205.83%	100.00%	-
P/NAPS	1.26	1.63	2.04	2.42	2.48	3.12	3.85	-16.97%
YoY %	-22.70%	-20.10%	-15.70%	-2.42%	-20.51%	-18.96%	-	-
Horiz. %	32.73%	42.34%	52.99%	62.86%	64.42%	81.04%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos