[ELSOFT] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 16.21%
YoY- -31.29%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 9,213 9,018 11,316 17,452 21,558 34,125 8,044 2.28%
PBT 2,794 3,374 4,123 7,850 11,350 17,692 3,483 -3.60%
Tax -89 -125 -80 -65 -62 -221 -18 30.50%
NP 2,705 3,249 4,043 7,785 11,288 17,471 3,465 -4.04%
-
NP to SH 2,705 3,249 4,043 7,785 11,330 17,619 3,191 -2.71%
-
Tax Rate 3.19% 3.70% 1.94% 0.83% 0.55% 1.25% 0.52% -
Total Cost 6,508 5,769 7,273 9,667 10,270 16,654 4,579 6.03%
-
Net Worth 0 47,151 45,526 45,368 45,000 43,301 19,294 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 1,797 1,796 3,627 10,890 16,229 10,483 - -
Div Payout % 66.45% 55.30% 89.73% 139.89% 143.24% 59.50% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 0 47,151 45,526 45,368 45,000 43,301 19,294 -
NOSH 180,606 181,351 182,105 181,472 180,000 180,421 148,418 3.32%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 29.36% 36.03% 35.73% 44.61% 52.36% 51.20% 43.08% -
ROE 0.00% 6.89% 8.88% 17.16% 25.18% 40.69% 16.54% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 5.10 4.97 6.21 9.62 11.98 18.91 5.42 -1.00%
EPS 1.50 1.79 2.22 4.29 6.29 9.77 2.15 -5.82%
DPS 1.00 0.99 1.99 6.00 9.00 5.81 0.00 -
NAPS 0.00 0.26 0.25 0.25 0.25 0.24 0.13 -
Adjusted Per Share Value based on latest NOSH - 181,472
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.40 1.37 1.71 2.64 3.27 5.17 1.22 2.31%
EPS 0.41 0.49 0.61 1.18 1.72 2.67 0.48 -2.59%
DPS 0.27 0.27 0.55 1.65 2.46 1.59 0.00 -
NAPS 0.00 0.0714 0.069 0.0687 0.0682 0.0656 0.0292 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.48 0.63 0.50 0.62 0.88 0.95 0.00 -
P/RPS 9.41 12.67 8.05 6.45 7.35 5.02 0.00 -
P/EPS 32.05 35.17 22.52 14.45 13.98 9.73 0.00 -
EY 3.12 2.84 4.44 6.92 7.15 10.28 0.00 -
DY 2.08 1.57 3.98 9.68 10.23 6.12 0.00 -
P/NAPS 0.00 2.42 2.00 2.48 3.52 3.96 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 14/05/10 14/05/09 23/05/08 28/05/07 19/05/06 - -
Price 0.50 0.56 0.47 0.63 0.81 1.15 0.00 -
P/RPS 9.80 11.26 7.56 6.55 6.76 6.08 0.00 -
P/EPS 33.38 31.26 21.17 14.69 12.87 11.78 0.00 -
EY 3.00 3.20 4.72 6.81 7.77 8.49 0.00 -
DY 2.00 1.77 4.24 9.52 11.11 5.05 0.00 -
P/NAPS 0.00 2.15 1.88 2.52 3.24 4.79 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