[ELSOFT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -79.2%
YoY- -88.3%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 8,784 9,544 17,768 5,216 25,672 15,924 25,368 -16.18%
PBT 2,920 3,168 8,244 1,444 11,876 7,496 13,548 -22.55%
Tax -108 -52 -192 -60 -44 -8 -76 6.02%
NP 2,812 3,116 8,052 1,384 11,832 7,488 13,472 -22.96%
-
NP to SH 2,812 3,116 8,052 1,384 11,832 7,488 13,712 -23.18%
-
Tax Rate 3.70% 1.64% 2.33% 4.16% 0.37% 0.11% 0.56% -
Total Cost 5,972 6,428 9,716 3,832 13,840 8,436 11,896 -10.84%
-
Net Worth 48,669 0 47,151 45,526 45,368 45,000 43,301 1.96%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 21,600 21,650 -
Div Payout % - - - - - 288.46% 157.89% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 48,669 0 47,151 45,526 45,368 45,000 43,301 1.96%
NOSH 180,256 180,606 181,351 182,105 181,472 180,000 180,421 -0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 32.01% 32.65% 45.32% 26.53% 46.09% 47.02% 53.11% -
ROE 5.78% 0.00% 17.08% 3.04% 26.08% 16.64% 31.67% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.87 5.28 9.80 2.86 14.15 8.85 14.06 -16.18%
EPS 1.56 1.72 4.44 0.76 6.52 4.16 7.60 -23.17%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 12.00 -
NAPS 0.27 0.00 0.26 0.25 0.25 0.25 0.24 1.98%
Adjusted Per Share Value based on latest NOSH - 182,105
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.33 1.45 2.69 0.79 3.89 2.41 3.84 -16.18%
EPS 0.43 0.47 1.22 0.21 1.79 1.13 2.08 -23.08%
DPS 0.00 0.00 0.00 0.00 0.00 3.27 3.28 -
NAPS 0.0737 0.00 0.0714 0.069 0.0687 0.0682 0.0656 1.95%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.38 0.48 0.63 0.50 0.62 0.88 0.95 -
P/RPS 7.80 9.08 6.43 17.46 4.38 9.95 6.76 2.41%
P/EPS 24.36 27.82 14.19 65.79 9.51 21.15 12.50 11.75%
EY 4.11 3.59 7.05 1.52 10.52 4.73 8.00 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 13.64 12.63 -
P/NAPS 1.41 0.00 2.42 2.00 2.48 3.52 3.96 -15.79%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 23/05/11 14/05/10 14/05/09 23/05/08 28/05/07 19/05/06 -
Price 0.40 0.50 0.56 0.47 0.63 0.81 1.15 -
P/RPS 8.21 9.46 5.72 16.41 4.45 9.16 8.18 0.06%
P/EPS 25.64 28.98 12.61 61.84 9.66 19.47 15.13 9.18%
EY 3.90 3.45 7.93 1.62 10.35 5.14 6.61 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 14.81 10.43 -
P/NAPS 1.48 0.00 2.15 1.88 2.52 3.24 4.79 -17.76%

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