[ELSOFT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 13.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,766 25,368 33,307 33,584 28,440 32,176 0 -
PBT 13,226 13,548 17,032 15,160 13,272 13,932 0 -
Tax -88 -76 -56 -88 40 -1,168 0 -
NP 13,138 13,472 16,976 15,072 13,312 12,764 0 -
-
NP to SH 13,342 13,712 16,976 15,072 13,312 12,764 0 -
-
Tax Rate 0.67% 0.56% 0.33% 0.58% -0.30% 8.38% - -
Total Cost 11,628 11,896 16,331 18,512 15,128 19,412 0 -
-
Net Worth 46,750 43,301 32,347 24,720 13,885 19,294 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,788 21,650 3,881 4,494 - - - -
Div Payout % 80.86% 157.89% 22.87% 29.82% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 46,750 43,301 32,347 24,720 13,885 19,294 0 -
NOSH 179,811 180,421 129,390 112,365 92,573 148,418 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 53.05% 53.11% 50.97% 44.88% 46.81% 39.67% 0.00% -
ROE 28.54% 31.67% 52.48% 60.97% 95.87% 66.15% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.77 14.06 25.74 29.89 30.72 21.68 0.00 -
EPS 7.42 7.60 13.12 13.41 14.38 8.60 0.00 -
DPS 6.00 12.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.25 0.22 0.15 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 169,018
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.57 3.65 4.80 4.84 4.10 4.64 0.00 -
EPS 1.92 1.98 2.45 2.17 1.92 1.84 0.00 -
DPS 1.55 3.12 0.56 0.65 0.00 0.00 0.00 -
NAPS 0.0674 0.0624 0.0466 0.0356 0.02 0.0278 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 1.08 0.95 0.74 0.70 0.00 0.00 0.00 -
P/RPS 7.84 6.76 2.87 2.34 0.00 0.00 0.00 -
P/EPS 14.56 12.50 5.64 5.22 0.00 0.00 0.00 -
EY 6.87 8.00 17.73 19.16 0.00 0.00 0.00 -
DY 5.56 12.63 4.05 5.71 0.00 0.00 0.00 -
P/NAPS 4.15 3.96 2.96 3.18 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 19/05/06 14/03/06 18/11/05 28/07/05 28/07/05 - -
Price 1.00 1.15 1.00 0.73 0.00 0.00 0.00 -
P/RPS 7.26 8.18 3.88 2.44 0.00 0.00 0.00 -
P/EPS 13.48 15.13 7.62 5.44 0.00 0.00 0.00 -
EY 7.42 6.61 13.12 18.37 0.00 0.00 0.00 -
DY 6.00 10.43 3.00 5.48 0.00 0.00 0.00 -
P/NAPS 3.85 4.79 4.00 3.32 0.00 0.00 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