[ELSOFT] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.87%
YoY- -49.96%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 12,540 6,302 19,202 15,242 28,601 33,584 0 -
PBT 5,005 2,641 8,752 7,544 14,989 15,160 0 -
Tax -120 -82 -92 -45 -138 -88 0 -
NP 4,885 2,558 8,660 7,498 14,850 15,072 0 -
-
NP to SH 4,885 2,558 8,660 7,498 14,986 15,072 0 -
-
Tax Rate 2.40% 3.10% 1.05% 0.60% 0.92% 0.58% - -
Total Cost 7,654 3,744 10,542 7,744 13,750 18,512 0 -
-
Net Worth 47,160 45,259 45,229 45,209 45,032 24,720 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,418 2,413 4,824 12,055 14,410 4,494 - -
Div Payout % 49.50% 94.34% 55.71% 160.77% 96.15% 29.82% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 47,160 45,259 45,229 45,209 45,032 24,720 0 -
NOSH 181,386 181,037 180,919 180,836 180,128 112,365 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 38.96% 40.60% 45.10% 49.20% 51.92% 44.88% 0.00% -
ROE 10.36% 5.65% 19.15% 16.59% 33.28% 60.97% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.91 3.48 10.61 8.43 15.88 29.89 0.00 -
EPS 2.69 1.41 4.79 4.15 8.32 13.41 0.00 -
DPS 1.33 1.33 2.67 6.67 8.00 4.00 0.00 -
NAPS 0.26 0.25 0.25 0.25 0.25 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 181,438
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.81 0.91 2.77 2.20 4.12 4.84 0.00 -
EPS 0.70 0.37 1.25 1.08 2.16 2.17 0.00 -
DPS 0.35 0.35 0.70 1.74 2.08 0.65 0.00 -
NAPS 0.0679 0.0652 0.0652 0.0651 0.0649 0.0356 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.50 0.63 0.59 0.77 1.01 0.70 0.00 -
P/RPS 7.23 18.10 5.56 9.14 6.36 2.34 0.00 -
P/EPS 18.56 44.58 12.33 18.57 12.14 5.22 0.00 -
EY 5.39 2.24 8.11 5.39 8.24 19.16 0.00 -
DY 2.67 2.12 4.52 8.66 7.92 5.71 0.00 -
P/NAPS 1.92 2.52 2.36 3.08 4.04 3.18 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 11/11/08 23/11/07 22/11/06 18/11/05 - -
Price 0.49 0.63 0.59 0.73 1.01 0.73 0.00 -
P/RPS 7.09 18.10 5.56 8.66 6.36 2.44 0.00 -
P/EPS 18.19 44.58 12.33 17.60 12.14 5.44 0.00 -
EY 5.50 2.24 8.11 5.68 8.24 18.37 0.00 -
DY 2.72 2.12 4.52 9.13 7.92 5.48 0.00 -
P/NAPS 1.88 2.52 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