[ELSOFT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.13%
YoY- 34.06%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 28,212 35,056 26,128 18,758 15,290 7,814 8,784 117.53%
PBT 12,016 15,102 9,096 6,664 5,392 2,008 2,920 156.57%
Tax -50 -56 -48 -44 -101 -84 -108 -40.12%
NP 11,965 15,046 9,048 6,620 5,290 1,924 2,812 162.35%
-
NP to SH 11,965 15,046 9,048 6,620 5,290 1,924 2,812 162.35%
-
Tax Rate 0.42% 0.37% 0.53% 0.66% 1.87% 4.18% 3.70% -
Total Cost 16,246 20,010 17,080 12,138 10,000 5,890 5,972 94.75%
-
Net Worth 59,826 59,821 57,907 56,082 52,544 49,007 48,669 14.73%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,417 3,625 - 3,618 - - - -
Div Payout % 20.20% 24.10% - 54.66% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 59,826 59,821 57,907 56,082 52,544 49,007 48,669 14.73%
NOSH 181,292 181,277 180,960 180,911 181,187 181,509 180,256 0.38%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 42.41% 42.92% 34.63% 35.29% 34.60% 24.62% 32.01% -
ROE 20.00% 25.15% 15.63% 11.80% 10.07% 3.93% 5.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.56 19.34 14.44 10.37 8.44 4.31 4.87 116.77%
EPS 6.60 8.30 5.00 3.65 2.92 1.06 1.56 161.35%
DPS 1.33 2.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.33 0.33 0.32 0.31 0.29 0.27 0.27 14.30%
Adjusted Per Share Value based on latest NOSH - 181,760
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.06 5.05 3.76 2.70 2.20 1.13 1.27 116.85%
EPS 1.72 2.17 1.30 0.95 0.76 0.28 0.41 159.88%
DPS 0.35 0.52 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.0862 0.0862 0.0834 0.0808 0.0757 0.0706 0.0701 14.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.65 0.435 0.45 0.37 0.35 0.36 0.38 -
P/RPS 4.18 2.25 3.12 3.57 4.15 8.36 7.80 -33.99%
P/EPS 9.85 5.24 9.00 10.11 11.99 33.96 24.36 -45.28%
EY 10.15 19.08 11.11 9.89 8.34 2.94 4.11 82.60%
DY 2.05 4.60 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 1.97 1.32 1.41 1.19 1.21 1.33 1.41 24.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 27/08/13 17/05/13 22/02/13 23/11/12 17/08/12 18/05/12 -
Price 0.70 0.55 0.46 0.37 0.35 0.34 0.40 -
P/RPS 4.50 2.84 3.19 3.57 4.15 7.90 8.21 -33.00%
P/EPS 10.61 6.63 9.20 10.11 11.99 32.08 25.64 -44.43%
EY 9.43 15.09 10.87 9.89 8.34 3.12 3.90 80.05%
DY 1.90 3.64 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 2.12 1.67 1.44 1.19 1.21 1.26 1.48 27.04%

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