[ELSOFT] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.09%
YoY- -1.85%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 32,379 11,148 9,978 9,943 9,654 17,575 18,392 9.87%
PBT 13,212 4,050 3,277 3,572 3,594 7,673 9,362 5.90%
Tax -102 -88 -104 -125 -82 -66 -45 14.59%
NP 13,110 3,962 3,173 3,447 3,512 7,607 9,317 5.85%
-
NP to SH 13,110 3,962 3,173 3,447 3,512 7,607 9,317 5.85%
-
Tax Rate 0.77% 2.17% 3.17% 3.50% 2.28% 0.86% 0.48% -
Total Cost 19,269 7,186 6,805 6,496 6,142 9,968 9,075 13.35%
-
Net Worth 59,866 49,950 49,306 48,532 46,710 45,344 47,029 4.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,449 1,808 1,826 1,797 1,796 10,900 14,442 -14.98%
Div Payout % 41.57% 45.64% 57.55% 52.15% 51.15% 143.29% 155.01% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 59,866 49,950 49,306 48,532 46,710 45,344 47,029 4.10%
NOSH 181,413 184,999 182,615 179,749 179,655 181,379 180,882 0.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 40.49% 35.54% 31.80% 34.67% 36.38% 43.28% 50.66% -
ROE 21.90% 7.93% 6.44% 7.10% 7.52% 16.78% 19.81% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.85 6.03 5.46 5.53 5.37 9.69 10.17 9.82%
EPS 7.23 2.14 1.74 1.92 1.95 4.19 5.15 5.81%
DPS 3.00 0.98 1.00 1.00 1.00 6.00 8.00 -15.06%
NAPS 0.33 0.27 0.27 0.27 0.26 0.25 0.26 4.04%
Adjusted Per Share Value based on latest NOSH - 179,749
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.66 1.61 1.44 1.43 1.39 2.53 2.65 9.85%
EPS 1.89 0.57 0.46 0.50 0.51 1.10 1.34 5.89%
DPS 0.79 0.26 0.26 0.26 0.26 1.57 2.08 -14.88%
NAPS 0.0862 0.072 0.071 0.0699 0.0673 0.0653 0.0678 4.07%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.435 0.36 0.49 0.56 0.63 0.60 0.81 -
P/RPS 2.44 5.97 8.97 10.12 11.72 6.19 7.97 -17.88%
P/EPS 6.02 16.81 28.20 29.20 32.23 14.31 15.73 -14.78%
EY 16.61 5.95 3.55 3.42 3.10 6.99 6.36 17.33%
DY 6.90 2.72 2.04 1.79 1.59 10.00 9.88 -5.80%
P/NAPS 1.32 1.33 1.81 2.07 2.42 2.40 3.12 -13.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 17/08/12 15/08/11 23/08/10 19/08/09 28/08/08 15/08/07 -
Price 0.55 0.34 0.44 0.55 0.63 0.62 0.81 -
P/RPS 3.08 5.64 8.05 9.94 11.72 6.40 7.97 -14.64%
P/EPS 7.61 15.88 25.32 28.68 32.23 14.78 15.73 -11.38%
EY 13.14 6.30 3.95 3.49 3.10 6.76 6.36 12.84%
DY 5.45 2.87 2.27 1.82 1.59 9.68 9.88 -9.43%
P/NAPS 1.67 1.26 1.63 2.04 2.42 2.48 3.12 -9.88%

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