[ELSOFT] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.49%
YoY- 4.13%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 11,913 10,558 6,755 17,985 13,900 29,570 27,708 -13.11%
PBT 4,027 3,447 2,148 7,661 7,279 16,904 12,126 -16.77%
Tax -106 -120 -69 -91 -9 -202 -122 -2.31%
NP 3,921 3,327 2,079 7,570 7,270 16,702 12,004 -17.00%
-
NP to SH 3,921 3,327 2,079 7,570 7,270 16,850 11,772 -16.73%
-
Tax Rate 2.63% 3.48% 3.21% 1.19% 0.12% 1.19% 1.01% -
Total Cost 7,992 7,231 4,676 10,415 6,630 12,868 15,704 -10.64%
-
Net Worth 48,774 47,513 45,344 45,346 45,359 44,970 37,183 4.62%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,826 1,797 1,796 7,271 9,045 16,214 5,070 -15.64%
Div Payout % 46.57% 54.03% 86.41% 96.06% 124.43% 96.23% 43.07% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 48,774 47,513 45,344 45,346 45,359 44,970 37,183 4.62%
NOSH 180,645 182,745 181,379 181,386 181,438 179,881 169,018 1.11%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 32.91% 31.51% 30.78% 42.09% 52.30% 56.48% 43.32% -
ROE 8.04% 7.00% 4.58% 16.69% 16.03% 37.47% 31.66% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.59 5.78 3.72 9.92 7.66 16.44 16.39 -14.08%
EPS 2.17 1.82 1.15 4.17 4.01 9.37 6.96 -17.64%
DPS 1.00 1.00 0.99 4.00 5.00 9.00 3.00 -16.72%
NAPS 0.27 0.26 0.25 0.25 0.25 0.25 0.22 3.47%
Adjusted Per Share Value based on latest NOSH - 181,386
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.72 1.52 0.97 2.59 2.00 4.26 3.99 -13.07%
EPS 0.56 0.48 0.30 1.09 1.05 2.43 1.70 -16.88%
DPS 0.26 0.26 0.26 1.05 1.30 2.34 0.73 -15.80%
NAPS 0.0703 0.0684 0.0653 0.0653 0.0653 0.0648 0.0536 4.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.44 0.50 0.63 0.59 0.77 1.01 0.70 -
P/RPS 6.67 8.65 16.92 5.95 10.05 6.14 4.27 7.71%
P/EPS 20.27 27.46 54.96 14.14 19.22 10.78 10.05 12.39%
EY 4.93 3.64 1.82 7.07 5.20 9.27 9.95 -11.04%
DY 2.27 2.00 1.57 6.78 6.49 8.91 4.29 -10.06%
P/NAPS 1.63 1.92 2.52 2.36 3.08 4.04 3.18 -10.53%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 25/11/10 26/11/09 11/11/08 23/11/07 22/11/06 - -
Price 0.46 0.49 0.63 0.59 0.73 1.01 0.00 -
P/RPS 6.98 8.48 16.92 5.95 9.53 6.14 0.00 -
P/EPS 21.19 26.91 54.96 14.14 18.22 10.78 0.00 -
EY 4.72 3.72 1.82 7.07 5.49 9.27 0.00 -
DY 2.17 2.04 1.57 6.78 6.85 8.91 0.00 -
P/NAPS 1.70 1.88 2.52 2.36 2.92 4.04 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