[ELSOFT] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 105.37%
YoY- -19.64%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 23,094 12,463 9,213 9,018 11,316 17,452 21,558 1.15%
PBT 8,209 4,989 2,794 3,374 4,123 7,850 11,350 -5.25%
Tax -101 -99 -89 -125 -80 -65 -62 8.46%
NP 8,108 4,890 2,705 3,249 4,043 7,785 11,288 -5.36%
-
NP to SH 8,108 4,890 2,705 3,249 4,043 7,785 11,330 -5.41%
-
Tax Rate 1.23% 1.98% 3.19% 3.70% 1.94% 0.83% 0.55% -
Total Cost 14,986 7,573 6,508 5,769 7,273 9,667 10,270 6.49%
-
Net Worth 57,907 48,669 0 47,151 45,526 45,368 45,000 4.28%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,635 3,634 1,797 1,796 3,627 10,890 16,229 -22.05%
Div Payout % 44.83% 74.32% 66.45% 55.30% 89.73% 139.89% 143.24% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 57,907 48,669 0 47,151 45,526 45,368 45,000 4.28%
NOSH 180,960 180,256 180,606 181,351 182,105 181,472 180,000 0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 35.11% 39.24% 29.36% 36.03% 35.73% 44.61% 52.36% -
ROE 14.00% 10.05% 0.00% 6.89% 8.88% 17.16% 25.18% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.76 6.91 5.10 4.97 6.21 9.62 11.98 1.05%
EPS 4.48 2.71 1.50 1.79 2.22 4.29 6.29 -5.49%
DPS 2.01 2.00 1.00 0.99 1.99 6.00 9.00 -22.09%
NAPS 0.32 0.27 0.00 0.26 0.25 0.25 0.25 4.19%
Adjusted Per Share Value based on latest NOSH - 181,351
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.33 1.80 1.33 1.30 1.63 2.51 3.11 1.14%
EPS 1.17 0.70 0.39 0.47 0.58 1.12 1.63 -5.37%
DPS 0.52 0.52 0.26 0.26 0.52 1.57 2.34 -22.15%
NAPS 0.0834 0.0701 0.00 0.0679 0.0656 0.0654 0.0648 4.29%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.45 0.38 0.48 0.63 0.50 0.62 0.88 -
P/RPS 3.53 5.50 9.41 12.67 8.05 6.45 7.35 -11.49%
P/EPS 10.04 14.01 32.05 35.17 22.52 14.45 13.98 -5.36%
EY 9.96 7.14 3.12 2.84 4.44 6.92 7.15 5.67%
DY 4.46 5.26 2.08 1.57 3.98 9.68 10.23 -12.91%
P/NAPS 1.41 1.41 0.00 2.42 2.00 2.48 3.52 -14.13%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 18/05/12 23/05/11 14/05/10 14/05/09 23/05/08 28/05/07 -
Price 0.46 0.40 0.50 0.56 0.47 0.63 0.81 -
P/RPS 3.60 5.79 9.80 11.26 7.56 6.55 6.76 -9.96%
P/EPS 10.27 14.74 33.38 31.26 21.17 14.69 12.87 -3.68%
EY 9.74 6.78 3.00 3.20 4.72 6.81 7.77 3.83%
DY 4.37 5.00 2.00 1.77 4.24 9.52 11.11 -14.39%
P/NAPS 1.44 1.48 0.00 2.15 1.88 2.52 3.24 -12.63%

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