[ELSOFT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -10.59%
YoY- 90.93%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 28,212 15,290 13,398 12,540 6,302 19,202 15,242 10.79%
PBT 12,016 5,392 4,957 5,005 2,641 8,752 7,544 8.05%
Tax -50 -101 -96 -120 -82 -92 -45 1.76%
NP 11,965 5,290 4,861 4,885 2,558 8,660 7,498 8.09%
-
NP to SH 11,965 5,290 4,861 4,885 2,558 8,660 7,498 8.09%
-
Tax Rate 0.42% 1.87% 1.94% 2.40% 3.10% 1.05% 0.60% -
Total Cost 16,246 10,000 8,537 7,654 3,744 10,542 7,744 13.13%
-
Net Worth 59,826 52,544 48,976 47,160 45,259 45,229 45,209 4.77%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,417 - 2,418 2,418 2,413 4,824 12,055 -23.47%
Div Payout % 20.20% - 49.75% 49.50% 94.34% 55.71% 160.77% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 59,826 52,544 48,976 47,160 45,259 45,229 45,209 4.77%
NOSH 181,292 181,187 181,393 181,386 181,037 180,919 180,836 0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 42.41% 34.60% 36.28% 38.96% 40.60% 45.10% 49.20% -
ROE 20.00% 10.07% 9.93% 10.36% 5.65% 19.15% 16.59% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.56 8.44 7.39 6.91 3.48 10.61 8.43 10.74%
EPS 6.60 2.92 2.68 2.69 1.41 4.79 4.15 8.03%
DPS 1.33 0.00 1.33 1.33 1.33 2.67 6.67 -23.54%
NAPS 0.33 0.29 0.27 0.26 0.25 0.25 0.25 4.73%
Adjusted Per Share Value based on latest NOSH - 182,745
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.27 2.32 2.03 1.90 0.95 2.91 2.31 10.77%
EPS 1.81 0.80 0.74 0.74 0.39 1.31 1.14 8.00%
DPS 0.37 0.00 0.37 0.37 0.37 0.73 1.83 -23.37%
NAPS 0.0906 0.0796 0.0742 0.0715 0.0686 0.0685 0.0685 4.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.65 0.35 0.44 0.50 0.63 0.59 0.77 -
P/RPS 4.18 4.15 5.96 7.23 18.10 5.56 9.14 -12.21%
P/EPS 9.85 11.99 16.42 18.56 44.58 12.33 18.57 -10.02%
EY 10.15 8.34 6.09 5.39 2.24 8.11 5.39 11.11%
DY 2.05 0.00 3.03 2.67 2.12 4.52 8.66 -21.33%
P/NAPS 1.97 1.21 1.63 1.92 2.52 2.36 3.08 -7.17%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 23/11/12 17/11/11 25/11/10 26/11/09 11/11/08 23/11/07 -
Price 0.70 0.35 0.46 0.49 0.63 0.59 0.73 -
P/RPS 4.50 4.15 6.23 7.09 18.10 5.56 8.66 -10.32%
P/EPS 10.61 11.99 17.16 18.19 44.58 12.33 17.60 -8.08%
EY 9.43 8.34 5.83 5.50 2.24 8.11 5.68 8.80%
DY 1.90 0.00 2.90 2.72 2.12 4.52 9.13 -23.00%
P/NAPS 2.12 1.21 1.70 1.88 2.52 2.36 2.92 -5.19%

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