[ELSOFT] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.48%
YoY- 60.03%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 28,449 14,072 11,913 10,558 6,755 17,985 13,900 12.66%
PBT 11,633 5,377 4,027 3,447 2,148 7,661 7,279 8.11%
Tax -78 -89 -106 -120 -69 -91 -9 43.27%
NP 11,555 5,288 3,921 3,327 2,079 7,570 7,270 8.02%
-
NP to SH 11,555 5,288 3,921 3,327 2,079 7,570 7,270 8.02%
-
Tax Rate 0.67% 1.66% 2.63% 3.48% 3.21% 1.19% 0.12% -
Total Cost 16,894 8,784 7,992 7,231 4,676 10,415 6,630 16.85%
-
Net Worth 59,853 52,514 48,774 47,513 45,344 45,346 45,359 4.72%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,449 1,808 1,826 1,797 1,796 7,271 9,045 -8.09%
Div Payout % 47.16% 34.19% 46.57% 54.03% 86.41% 96.06% 124.43% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 59,853 52,514 48,774 47,513 45,344 45,346 45,359 4.72%
NOSH 181,374 181,084 180,645 182,745 181,379 181,386 181,438 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 40.62% 37.58% 32.91% 31.51% 30.78% 42.09% 52.30% -
ROE 19.31% 10.07% 8.04% 7.00% 4.58% 16.69% 16.03% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.69 7.77 6.59 5.78 3.72 9.92 7.66 12.68%
EPS 6.37 2.92 2.17 1.82 1.15 4.17 4.01 8.01%
DPS 3.00 1.00 1.00 1.00 0.99 4.00 5.00 -8.15%
NAPS 0.33 0.29 0.27 0.26 0.25 0.25 0.25 4.73%
Adjusted Per Share Value based on latest NOSH - 182,745
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.10 2.03 1.72 1.52 0.97 2.59 2.00 12.69%
EPS 1.66 0.76 0.56 0.48 0.30 1.09 1.05 7.92%
DPS 0.79 0.26 0.26 0.26 0.26 1.05 1.30 -7.95%
NAPS 0.0862 0.0757 0.0703 0.0684 0.0653 0.0653 0.0653 4.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.65 0.35 0.44 0.50 0.63 0.59 0.77 -
P/RPS 4.14 4.50 6.67 8.65 16.92 5.95 10.05 -13.72%
P/EPS 10.20 11.99 20.27 27.46 54.96 14.14 19.22 -10.01%
EY 9.80 8.34 4.93 3.64 1.82 7.07 5.20 11.12%
DY 4.62 2.85 2.27 2.00 1.57 6.78 6.49 -5.50%
P/NAPS 1.97 1.21 1.63 1.92 2.52 2.36 3.08 -7.17%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 23/11/12 17/11/11 25/11/10 26/11/09 11/11/08 23/11/07 -
Price 0.70 0.35 0.46 0.49 0.63 0.59 0.73 -
P/RPS 4.46 4.50 6.98 8.48 16.92 5.95 9.53 -11.87%
P/EPS 10.99 11.99 21.19 26.91 54.96 14.14 18.22 -8.07%
EY 9.10 8.34 4.72 3.72 1.82 7.07 5.49 8.77%
DY 4.29 2.85 2.17 2.04 1.57 6.78 6.85 -7.49%
P/NAPS 2.12 1.21 1.70 1.88 2.52 2.36 2.92 -5.19%

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