[ELSOFT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 36.68%
YoY- 221.76%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,218 28,212 35,056 26,128 18,758 15,290 7,814 117.92%
PBT 11,344 12,016 15,102 9,096 6,664 5,392 2,008 216.20%
Tax -521 -50 -56 -48 -44 -101 -84 236.45%
NP 10,823 11,965 15,046 9,048 6,620 5,290 1,924 215.30%
-
NP to SH 10,823 11,965 15,046 9,048 6,620 5,290 1,924 215.30%
-
Tax Rate 4.59% 0.42% 0.37% 0.53% 0.66% 1.87% 4.18% -
Total Cost 14,395 16,246 20,010 17,080 12,138 10,000 5,890 81.14%
-
Net Worth 61,627 59,826 59,821 57,907 56,082 52,544 49,007 16.45%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,437 2,417 3,625 - 3,618 - - -
Div Payout % 50.24% 20.20% 24.10% - 54.66% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 61,627 59,826 59,821 57,907 56,082 52,544 49,007 16.45%
NOSH 181,258 181,292 181,277 180,960 180,911 181,187 181,509 -0.09%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 42.92% 42.41% 42.92% 34.63% 35.29% 34.60% 24.62% -
ROE 17.56% 20.00% 25.15% 15.63% 11.80% 10.07% 3.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.91 15.56 19.34 14.44 10.37 8.44 4.31 117.92%
EPS 5.98 6.60 8.30 5.00 3.65 2.92 1.06 215.90%
DPS 3.00 1.33 2.00 0.00 2.00 0.00 0.00 -
NAPS 0.34 0.33 0.33 0.32 0.31 0.29 0.27 16.56%
Adjusted Per Share Value based on latest NOSH - 180,960
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.82 4.27 5.31 3.96 2.84 2.32 1.18 118.36%
EPS 1.64 1.81 2.28 1.37 1.00 0.80 0.29 216.41%
DPS 0.82 0.37 0.55 0.00 0.55 0.00 0.00 -
NAPS 0.0934 0.0906 0.0906 0.0877 0.085 0.0796 0.0743 16.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.65 0.435 0.45 0.37 0.35 0.36 -
P/RPS 5.10 4.18 2.25 3.12 3.57 4.15 8.36 -28.00%
P/EPS 11.89 9.85 5.24 9.00 10.11 11.99 33.96 -50.22%
EY 8.41 10.15 19.08 11.11 9.89 8.34 2.94 101.12%
DY 4.23 2.05 4.60 0.00 5.41 0.00 0.00 -
P/NAPS 2.09 1.97 1.32 1.41 1.19 1.21 1.33 35.05%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 22/11/13 27/08/13 17/05/13 22/02/13 23/11/12 17/08/12 -
Price 0.675 0.70 0.55 0.46 0.37 0.35 0.34 -
P/RPS 4.85 4.50 2.84 3.19 3.57 4.15 7.90 -27.70%
P/EPS 11.30 10.61 6.63 9.20 10.11 11.99 32.08 -50.02%
EY 8.85 9.43 15.09 10.87 9.89 8.34 3.12 100.00%
DY 4.44 1.90 3.64 0.00 5.41 0.00 0.00 -
P/NAPS 1.99 2.12 1.67 1.44 1.19 1.21 1.26 35.50%

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