[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 26.19%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 38,742 35,056 7,814 10,824 13,406 5,280 18,832 12.76%
PBT 17,630 15,102 2,008 4,010 5,582 1,786 8,060 13.92%
Tax -1,254 -56 -84 -78 -118 -52 -40 77.52%
NP 16,376 15,046 1,924 3,932 5,464 1,734 8,020 12.62%
-
NP to SH 16,376 15,046 1,924 3,932 5,464 1,734 8,020 12.62%
-
Tax Rate 7.11% 0.37% 4.18% 1.95% 2.11% 2.91% 0.50% -
Total Cost 22,366 20,010 5,890 6,892 7,942 3,546 10,812 12.87%
-
Net Worth 65,207 59,821 49,007 49,149 48,850 46,962 45,361 6.23%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 7,245 3,625 - 3,640 3,618 3,612 7,257 -0.02%
Div Payout % 44.24% 24.10% - 92.59% 66.23% 208.33% 90.50% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 65,207 59,821 49,007 49,149 48,850 46,962 45,361 6.23%
NOSH 181,132 181,277 181,509 182,037 180,927 180,625 181,447 -0.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 42.27% 42.92% 24.62% 36.33% 40.76% 32.84% 42.59% -
ROE 25.11% 25.15% 3.93% 8.00% 11.19% 3.69% 17.68% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.39 19.34 4.31 5.95 7.41 2.92 10.38 12.80%
EPS 9.04 8.30 1.06 2.16 3.02 0.96 4.42 12.65%
DPS 4.00 2.00 0.00 2.00 2.00 2.00 4.00 0.00%
NAPS 0.36 0.33 0.27 0.27 0.27 0.26 0.25 6.26%
Adjusted Per Share Value based on latest NOSH - 182,615
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 5.87 5.31 1.18 1.64 2.03 0.80 2.85 12.79%
EPS 2.48 2.28 0.29 0.60 0.83 0.26 1.22 12.54%
DPS 1.10 0.55 0.00 0.55 0.55 0.55 1.10 0.00%
NAPS 0.0988 0.0906 0.0743 0.0745 0.074 0.0712 0.0687 6.23%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.26 0.435 0.36 0.49 0.56 0.63 0.60 -
P/RPS 5.89 2.25 8.36 8.24 7.56 21.55 5.78 0.31%
P/EPS 13.94 5.24 33.96 22.69 18.54 65.63 13.57 0.44%
EY 7.18 19.08 2.94 4.41 5.39 1.52 7.37 -0.43%
DY 3.17 4.60 0.00 4.08 3.57 3.17 6.67 -11.65%
P/NAPS 3.50 1.32 1.33 1.81 2.07 2.42 2.40 6.48%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 27/08/13 17/08/12 15/08/11 23/08/10 19/08/09 28/08/08 -
Price 1.59 0.55 0.34 0.44 0.55 0.63 0.62 -
P/RPS 7.43 2.84 7.90 7.40 7.42 21.55 5.97 3.71%
P/EPS 17.59 6.63 32.08 20.37 18.21 65.63 14.03 3.83%
EY 5.69 15.09 3.12 4.91 5.49 1.52 7.13 -3.68%
DY 2.52 3.64 0.00 4.55 3.64 3.17 6.45 -14.49%
P/NAPS 4.42 1.67 1.26 1.63 2.04 2.42 2.48 10.10%

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