[ELSOFT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 123.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 17,575 18,392 31,470 16,740 1.63%
PBT 7,673 9,362 17,009 7,392 1.25%
Tax -66 -45 -242 -22 44.17%
NP 7,607 9,317 16,767 7,370 1.05%
-
NP to SH 7,607 9,317 16,929 7,124 2.20%
-
Tax Rate 0.86% 0.48% 1.42% 0.30% -
Total Cost 9,968 9,075 14,703 9,370 2.08%
-
Net Worth 45,344 47,029 46,843 17,050 38.50%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 10,900 14,442 15,888 - -
Div Payout % 143.29% 155.01% 93.85% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 45,344 47,029 46,843 17,050 38.50%
NOSH 181,379 180,882 180,166 113,670 16.83%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 43.28% 50.66% 53.28% 44.03% -
ROE 16.78% 19.81% 36.14% 41.78% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.69 10.17 17.47 14.73 -13.01%
EPS 4.19 5.15 9.40 6.27 -12.56%
DPS 6.00 8.00 8.82 0.00 -
NAPS 0.25 0.26 0.26 0.15 18.54%
Adjusted Per Share Value based on latest NOSH - 113,670
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.53 2.65 4.53 2.41 1.63%
EPS 1.10 1.34 2.44 1.03 2.21%
DPS 1.57 2.08 2.29 0.00 -
NAPS 0.0653 0.0678 0.0675 0.0246 38.41%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/08 29/06/07 30/06/06 - -
Price 0.60 0.81 1.08 0.00 -
P/RPS 6.19 7.97 6.18 0.00 -
P/EPS 14.31 15.73 11.49 0.00 -
EY 6.99 6.36 8.70 0.00 -
DY 10.00 9.88 8.17 0.00 -
P/NAPS 2.40 3.12 4.15 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/08/08 15/08/07 18/08/06 - -
Price 0.62 0.81 1.00 0.00 -
P/RPS 6.40 7.97 5.73 0.00 -
P/EPS 14.78 15.73 10.64 0.00 -
EY 6.76 6.36 9.40 0.00 -
DY 9.68 9.88 8.82 0.00 -
P/NAPS 2.48 3.12 3.85 0.00 -

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