[ELSOFT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -35.16%
YoY- -75.07%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,540 13,406 17,768 5,880 6,302 5,280 5,216 79.36%
PBT 5,005 5,582 8,244 1,751 2,641 1,786 1,444 128.85%
Tax -120 -118 -192 -92 -82 -52 -60 58.67%
NP 4,885 5,464 8,052 1,659 2,558 1,734 1,384 131.64%
-
NP to SH 4,885 5,464 8,052 1,659 2,558 1,734 1,384 131.64%
-
Tax Rate 2.40% 2.11% 2.33% 5.25% 3.10% 2.91% 4.16% -
Total Cost 7,654 7,942 9,716 4,221 3,744 3,546 3,832 58.53%
-
Net Worth 47,160 48,850 47,151 45,081 45,259 46,962 45,526 2.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,418 3,618 - 1,803 2,413 3,612 - -
Div Payout % 49.50% 66.23% - 108.70% 94.34% 208.33% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,160 48,850 47,151 45,081 45,259 46,962 45,526 2.37%
NOSH 181,386 180,927 181,351 180,326 181,037 180,625 182,105 -0.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 38.96% 40.76% 45.32% 28.21% 40.60% 32.84% 26.53% -
ROE 10.36% 11.19% 17.08% 3.68% 5.65% 3.69% 3.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.91 7.41 9.80 3.26 3.48 2.92 2.86 79.95%
EPS 2.69 3.02 4.44 0.92 1.41 0.96 0.76 132.07%
DPS 1.33 2.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.26 0.27 0.26 0.25 0.25 0.26 0.25 2.64%
Adjusted Per Share Value based on latest NOSH - 185,714
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.90 2.03 2.69 0.89 0.95 0.80 0.79 79.41%
EPS 0.74 0.83 1.22 0.25 0.39 0.26 0.21 131.38%
DPS 0.37 0.55 0.00 0.27 0.37 0.55 0.00 -
NAPS 0.0715 0.074 0.0714 0.0683 0.0686 0.0712 0.069 2.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.56 0.63 0.63 0.63 0.63 0.50 -
P/RPS 7.23 7.56 6.43 19.32 18.10 21.55 17.46 -44.41%
P/EPS 18.56 18.54 14.19 68.48 44.58 65.63 65.79 -56.95%
EY 5.39 5.39 7.05 1.46 2.24 1.52 1.52 132.36%
DY 2.67 3.57 0.00 1.59 2.12 3.17 0.00 -
P/NAPS 1.92 2.07 2.42 2.52 2.52 2.42 2.00 -2.68%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 14/05/10 24/02/10 26/11/09 19/08/09 14/05/09 -
Price 0.49 0.55 0.56 0.63 0.63 0.63 0.47 -
P/RPS 7.09 7.42 5.72 19.32 18.10 21.55 16.41 -42.81%
P/EPS 18.19 18.21 12.61 68.48 44.58 65.63 61.84 -55.73%
EY 5.50 5.49 7.93 1.46 2.24 1.52 1.62 125.72%
DY 2.72 3.64 0.00 1.59 2.12 3.17 0.00 -
P/NAPS 1.88 2.04 2.15 2.52 2.52 2.42 1.88 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