[ELSOFT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 101.92%
YoY- -57.67%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,561 4,637 2,702 2,087 4,986 4,576 9,068 -2.98%
PBT 3,040 1,713 963 1,088 2,534 2,546 4,629 -6.76%
Tax -34 -33 -31 -36 -49 -24 -60 -9.02%
NP 3,006 1,680 932 1,052 2,485 2,522 4,569 -6.73%
-
NP to SH 3,006 1,680 932 1,052 2,485 2,522 4,569 -6.73%
-
Tax Rate 1.12% 1.93% 3.22% 3.31% 1.93% 0.94% 1.30% -
Total Cost 4,555 2,957 1,770 1,035 2,501 2,054 4,499 0.20%
-
Net Worth 52,514 48,774 47,513 45,344 45,346 45,359 44,970 2.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 3,628 5,396 -
Div Payout % - - - - - 143.88% 118.11% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 52,514 48,774 47,513 45,344 45,346 45,359 44,970 2.61%
NOSH 181,084 180,645 182,745 181,379 181,386 181,438 179,881 0.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 39.76% 36.23% 34.49% 50.41% 49.84% 55.11% 50.39% -
ROE 5.72% 3.44% 1.96% 2.32% 5.48% 5.56% 10.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.18 2.57 1.48 1.15 2.75 2.52 5.04 -3.06%
EPS 1.66 0.93 0.51 0.58 1.37 1.39 2.54 -6.83%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.00 -
NAPS 0.29 0.27 0.26 0.25 0.25 0.25 0.25 2.50%
Adjusted Per Share Value based on latest NOSH - 181,379
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.09 0.67 0.39 0.30 0.72 0.66 1.31 -3.01%
EPS 0.43 0.24 0.13 0.15 0.36 0.36 0.66 -6.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.78 -
NAPS 0.0757 0.0703 0.0684 0.0653 0.0653 0.0653 0.0648 2.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.44 0.50 0.63 0.59 0.77 1.01 -
P/RPS 8.38 17.14 33.82 54.75 21.46 30.53 20.04 -13.51%
P/EPS 21.08 47.31 98.04 108.62 43.07 55.40 39.76 -10.02%
EY 4.74 2.11 1.02 0.92 2.32 1.81 2.51 11.16%
DY 0.00 0.00 0.00 0.00 0.00 2.60 2.97 -
P/NAPS 1.21 1.63 1.92 2.52 2.36 3.08 4.04 -18.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 17/11/11 25/11/10 26/11/09 11/11/08 23/11/07 22/11/06 -
Price 0.35 0.46 0.49 0.63 0.59 0.73 1.01 -
P/RPS 8.38 17.92 33.14 54.75 21.46 28.94 20.04 -13.51%
P/EPS 21.08 49.46 96.08 108.62 43.07 52.52 39.76 -10.02%
EY 4.74 2.02 1.04 0.92 2.32 1.90 2.51 11.16%
DY 0.00 0.00 0.00 0.00 0.00 2.74 2.97 -
P/NAPS 1.21 1.70 1.88 2.52 2.36 2.92 4.04 -18.18%

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