[ELSOFT] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -12.09%
YoY- -0.66%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 12,653 11,269 5,880 16,430 15,015 23,919 35,827 -15.91%
PBT 5,051 4,063 1,674 6,731 6,755 12,863 17,788 -18.91%
Tax -85 -124 -92 -76 -56 -79 -220 -14.65%
NP 4,966 3,939 1,582 6,655 6,699 12,784 17,568 -18.98%
-
NP to SH 4,966 3,939 1,582 6,655 6,699 12,886 17,382 -18.83%
-
Tax Rate 1.68% 3.05% 5.50% 1.13% 0.83% 0.61% 1.24% -
Total Cost 7,687 7,330 4,298 9,775 8,316 11,135 18,259 -13.42%
-
Net Worth 50,630 47,666 46,428 46,590 47,372 48,853 45,015 1.97%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,634 1,797 1,796 3,627 16,290 21,642 5,070 -5.39%
Div Payout % 73.19% 45.63% 113.56% 54.51% 243.18% 167.95% 29.17% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 50,630 47,666 46,428 46,590 47,372 48,853 45,015 1.97%
NOSH 180,821 183,333 185,714 186,363 182,203 180,937 180,063 0.07%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 39.25% 34.95% 26.90% 40.51% 44.62% 53.45% 49.04% -
ROE 9.81% 8.26% 3.41% 14.28% 14.14% 26.38% 38.61% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.00 6.15 3.17 8.82 8.24 13.22 19.90 -15.97%
EPS 2.75 2.15 0.85 3.57 3.68 7.12 9.65 -18.87%
DPS 2.00 1.00 0.97 1.95 9.00 12.00 2.82 -5.56%
NAPS 0.28 0.26 0.25 0.25 0.26 0.27 0.25 1.90%
Adjusted Per Share Value based on latest NOSH - 186,363
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.82 1.62 0.85 2.37 2.16 3.45 5.16 -15.93%
EPS 0.72 0.57 0.23 0.96 0.97 1.86 2.50 -18.72%
DPS 0.52 0.26 0.26 0.52 2.35 3.12 0.73 -5.49%
NAPS 0.0729 0.0687 0.0669 0.0671 0.0682 0.0704 0.0649 1.95%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.44 0.44 0.63 0.57 0.70 0.97 0.74 -
P/RPS 6.29 7.16 19.90 6.47 8.49 7.34 3.72 9.14%
P/EPS 16.02 20.48 73.96 15.96 19.04 13.62 7.67 13.05%
EY 6.24 4.88 1.35 6.26 5.25 7.34 13.04 -11.55%
DY 4.55 2.27 1.54 3.41 12.86 12.37 3.81 3.00%
P/NAPS 1.57 1.69 2.52 2.28 2.69 3.59 2.96 -10.02%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 16/02/12 25/02/11 24/02/10 25/02/09 27/02/08 28/02/07 14/03/06 -
Price 0.42 0.455 0.63 0.58 0.84 0.90 1.00 -
P/RPS 6.00 7.40 19.90 6.58 10.19 6.81 5.03 2.98%
P/EPS 15.29 21.18 73.96 16.24 22.85 12.64 10.36 6.69%
EY 6.54 4.72 1.35 6.16 4.38 7.91 9.65 -6.27%
DY 4.76 2.20 1.54 3.36 10.71 13.33 2.82 9.11%
P/NAPS 1.50 1.75 2.52 2.32 3.23 3.33 4.00 -15.07%

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