[ELSOFT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -14.14%
YoY- 95.53%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 16,759 9,763 4,059 7,290 2,604 1,864 1,153 56.18%
PBT 7,330 4,468 2,332 2,621 1,333 309 -230 -
Tax -216 138 -503 -40 -13 -34 -30 38.93%
NP 7,114 4,606 1,829 2,581 1,320 275 -260 -
-
NP to SH 7,114 4,606 1,829 2,581 1,320 275 -260 -
-
Tax Rate 2.95% -3.09% 21.57% 1.53% 0.98% 11.00% - -
Total Cost 9,645 5,157 2,230 4,709 1,284 1,589 1,413 37.70%
-
Net Worth 83,320 74,264 61,584 56,345 50,630 47,666 46,428 10.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,245 9,056 3,622 3,635 1,808 - - -
Div Payout % 101.85% 196.63% 198.07% 140.85% 136.99% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 83,320 74,264 61,584 56,345 50,630 47,666 46,428 10.23%
NOSH 181,132 181,132 181,132 181,760 180,821 183,333 185,714 -0.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 42.45% 47.18% 45.06% 35.40% 50.69% 14.75% -22.55% -
ROE 8.54% 6.20% 2.97% 4.58% 2.61% 0.58% -0.56% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.25 5.39 2.24 4.01 1.44 1.02 0.62 56.86%
EPS 3.93 2.54 1.01 1.42 0.73 0.15 -0.14 -
DPS 4.00 5.00 2.00 2.00 1.00 0.00 0.00 -
NAPS 0.46 0.41 0.34 0.31 0.28 0.26 0.25 10.69%
Adjusted Per Share Value based on latest NOSH - 181,760
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.54 1.48 0.62 1.10 0.39 0.28 0.17 56.90%
EPS 1.08 0.70 0.28 0.39 0.20 0.04 -0.04 -
DPS 1.10 1.37 0.55 0.55 0.27 0.00 0.00 -
NAPS 0.1262 0.1125 0.0933 0.0854 0.0767 0.0722 0.0703 10.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.89 1.37 0.71 0.37 0.44 0.44 0.63 -
P/RPS 20.43 25.42 31.68 9.23 30.55 43.28 101.47 -23.43%
P/EPS 48.12 53.88 70.31 26.06 60.27 293.33 -450.00 -
EY 2.08 1.86 1.42 3.84 1.66 0.34 -0.22 -
DY 2.12 3.65 2.82 5.41 2.27 0.00 0.00 -
P/NAPS 4.11 3.34 2.09 1.19 1.57 1.69 2.52 8.49%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 21/02/14 22/02/13 16/02/12 25/02/11 24/02/10 -
Price 1.94 1.79 0.675 0.37 0.42 0.455 0.63 -
P/RPS 20.97 33.21 30.12 9.23 29.16 44.75 101.47 -23.09%
P/EPS 49.40 70.39 66.85 26.06 57.53 303.33 -450.00 -
EY 2.02 1.42 1.50 3.84 1.74 0.33 -0.22 -
DY 2.06 2.79 2.96 5.41 2.38 0.00 0.00 -
P/NAPS 4.22 4.37 1.99 1.19 1.50 1.75 2.52 8.96%

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