[ELSOFT] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 61.97%
YoY- 15.49%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 10,049 9,405 4,727 14,402 11,432 21,451 25,188 -14.19%
PBT 3,718 3,754 1,981 6,564 5,658 11,242 11,370 -16.99%
Tax -72 -90 -62 -69 -34 -104 -66 1.46%
NP 3,646 3,664 1,919 6,495 5,624 11,138 11,304 -17.18%
-
NP to SH 3,646 3,664 1,919 6,495 5,624 11,240 11,304 -17.18%
-
Tax Rate 1.94% 2.40% 3.13% 1.05% 0.60% 0.93% 0.58% -
Total Cost 6,403 5,741 2,808 7,907 5,808 10,313 13,884 -12.09%
-
Net Worth 48,976 47,160 45,259 45,229 45,209 45,032 24,720 12.06%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,813 1,813 1,810 3,618 9,041 10,807 3,370 -9.81%
Div Payout % 49.75% 49.50% 94.34% 55.71% 160.77% 96.15% 29.82% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 48,976 47,160 45,259 45,229 45,209 45,032 24,720 12.06%
NOSH 181,393 181,386 181,037 180,919 180,836 180,128 112,365 8.30%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 36.28% 38.96% 40.60% 45.10% 49.20% 51.92% 44.88% -
ROE 7.44% 7.77% 4.24% 14.36% 12.44% 24.96% 45.73% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.54 5.19 2.61 7.96 6.32 11.91 22.42 -20.77%
EPS 2.01 2.02 1.06 3.59 3.11 6.24 10.06 -23.53%
DPS 1.00 1.00 1.00 2.00 5.00 6.00 3.00 -16.72%
NAPS 0.27 0.26 0.25 0.25 0.25 0.25 0.22 3.47%
Adjusted Per Share Value based on latest NOSH - 181,386
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.45 1.35 0.68 2.07 1.65 3.09 3.63 -14.17%
EPS 0.53 0.53 0.28 0.94 0.81 1.62 1.63 -17.06%
DPS 0.26 0.26 0.26 0.52 1.30 1.56 0.49 -10.01%
NAPS 0.0706 0.0679 0.0652 0.0652 0.0651 0.0649 0.0356 12.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.44 0.50 0.63 0.59 0.77 1.01 0.70 -
P/RPS 7.94 9.64 24.13 7.41 12.18 8.48 3.12 16.83%
P/EPS 21.89 24.75 59.43 16.43 24.76 16.19 6.96 21.03%
EY 4.57 4.04 1.68 6.08 4.04 6.18 14.37 -17.37%
DY 2.27 2.00 1.59 3.39 6.49 5.94 4.29 -10.06%
P/NAPS 1.63 1.92 2.52 2.36 3.08 4.04 3.18 -10.53%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 25/11/10 26/11/09 11/11/08 23/11/07 22/11/06 18/11/05 -
Price 0.46 0.49 0.63 0.59 0.73 1.01 0.73 -
P/RPS 8.30 9.45 24.13 7.41 11.55 8.48 3.26 16.84%
P/EPS 22.89 24.26 59.43 16.43 23.47 16.19 7.26 21.08%
EY 4.37 4.12 1.68 6.08 4.26 6.18 13.78 -17.41%
DY 2.17 2.04 1.59 3.39 6.85 5.94 4.11 -10.09%
P/NAPS 1.70 1.88 2.52 2.36 2.92 4.04 3.32 -10.55%

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