[ELSOFT] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 13.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 19,202 15,242 28,601 33,584 0 -
PBT 8,752 7,544 14,989 15,160 0 -
Tax -92 -45 -138 -88 0 -
NP 8,660 7,498 14,850 15,072 0 -
-
NP to SH 8,660 7,498 14,986 15,072 0 -
-
Tax Rate 1.05% 0.60% 0.92% 0.58% - -
Total Cost 10,542 7,744 13,750 18,512 0 -
-
Net Worth 45,229 45,209 45,032 24,720 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,824 12,055 14,410 4,494 - -
Div Payout % 55.71% 160.77% 96.15% 29.82% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 45,229 45,209 45,032 24,720 0 -
NOSH 180,919 180,836 180,128 112,365 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 45.10% 49.20% 51.92% 44.88% 0.00% -
ROE 19.15% 16.59% 33.28% 60.97% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.61 8.43 15.88 29.89 0.00 -
EPS 4.79 4.15 8.32 13.41 0.00 -
DPS 2.67 6.67 8.00 4.00 0.00 -
NAPS 0.25 0.25 0.25 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 169,018
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.77 2.20 4.12 4.84 0.00 -
EPS 1.25 1.08 2.16 2.17 0.00 -
DPS 0.70 1.74 2.08 0.65 0.00 -
NAPS 0.0652 0.0651 0.0649 0.0356 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.59 0.77 1.01 0.70 0.00 -
P/RPS 5.56 9.14 6.36 2.34 0.00 -
P/EPS 12.33 18.57 12.14 5.22 0.00 -
EY 8.11 5.39 8.24 19.16 0.00 -
DY 4.52 8.66 7.92 5.71 0.00 -
P/NAPS 2.36 3.08 4.04 3.18 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/08 23/11/07 22/11/06 18/11/05 - -
Price 0.59 0.73 1.01 0.73 0.00 -
P/RPS 5.56 8.66 6.36 2.44 0.00 -
P/EPS 12.33 17.60 12.14 5.44 0.00 -
EY 8.11 5.68 8.24 18.37 0.00 -
DY 4.52 9.13 7.92 5.48 0.00 -
P/NAPS 2.36 2.92 4.04 3.32 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