[ELSOFT] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -2.29%
YoY- -18.35%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 9,978 9,943 9,654 17,575 18,392 31,470 16,740 -8.25%
PBT 3,277 3,572 3,594 7,673 9,362 17,009 7,392 -12.67%
Tax -104 -125 -82 -66 -45 -242 -22 29.53%
NP 3,173 3,447 3,512 7,607 9,317 16,767 7,370 -13.09%
-
NP to SH 3,173 3,447 3,512 7,607 9,317 16,929 7,124 -12.60%
-
Tax Rate 3.17% 3.50% 2.28% 0.86% 0.48% 1.42% 0.30% -
Total Cost 6,805 6,496 6,142 9,968 9,075 14,703 9,370 -5.18%
-
Net Worth 49,306 48,532 46,710 45,344 47,029 46,843 17,050 19.35%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,826 1,797 1,796 10,900 14,442 15,888 - -
Div Payout % 57.55% 52.15% 51.15% 143.29% 155.01% 93.85% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 49,306 48,532 46,710 45,344 47,029 46,843 17,050 19.35%
NOSH 182,615 179,749 179,655 181,379 180,882 180,166 113,670 8.21%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 31.80% 34.67% 36.38% 43.28% 50.66% 53.28% 44.03% -
ROE 6.44% 7.10% 7.52% 16.78% 19.81% 36.14% 41.78% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.46 5.53 5.37 9.69 10.17 17.47 14.73 -15.23%
EPS 1.74 1.92 1.95 4.19 5.15 9.40 6.27 -19.22%
DPS 1.00 1.00 1.00 6.00 8.00 8.82 0.00 -
NAPS 0.27 0.27 0.26 0.25 0.26 0.26 0.15 10.28%
Adjusted Per Share Value based on latest NOSH - 181,379
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.44 1.43 1.39 2.53 2.65 4.53 2.41 -8.22%
EPS 0.46 0.50 0.51 1.10 1.34 2.44 1.03 -12.56%
DPS 0.26 0.26 0.26 1.57 2.08 2.29 0.00 -
NAPS 0.071 0.0699 0.0673 0.0653 0.0678 0.0675 0.0246 19.31%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.49 0.56 0.63 0.60 0.81 1.08 0.00 -
P/RPS 8.97 10.12 11.72 6.19 7.97 6.18 0.00 -
P/EPS 28.20 29.20 32.23 14.31 15.73 11.49 0.00 -
EY 3.55 3.42 3.10 6.99 6.36 8.70 0.00 -
DY 2.04 1.79 1.59 10.00 9.88 8.17 0.00 -
P/NAPS 1.81 2.07 2.42 2.40 3.12 4.15 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 23/08/10 19/08/09 28/08/08 15/08/07 18/08/06 - -
Price 0.44 0.55 0.63 0.62 0.81 1.00 0.00 -
P/RPS 8.05 9.94 11.72 6.40 7.97 5.73 0.00 -
P/EPS 25.32 28.68 32.23 14.78 15.73 10.64 0.00 -
EY 3.95 3.49 3.10 6.76 6.36 9.40 0.00 -
DY 2.27 1.82 1.59 9.68 9.88 8.82 0.00 -
P/NAPS 1.63 2.04 2.42 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