[ELSOFT] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 108.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 6,342 33,307 25,188 14,220 8,044 0 0 -
PBT 3,387 17,032 11,370 6,636 3,483 0 0 -
Tax -19 -56 -66 20 -292 0 0 -
NP 3,368 16,976 11,304 6,656 3,191 0 0 -
-
NP to SH 3,428 16,976 11,304 6,656 3,191 0 0 -
-
Tax Rate 0.56% 0.33% 0.58% -0.30% 8.38% - - -
Total Cost 2,974 16,331 13,884 7,564 4,853 0 0 -
-
Net Worth 43,301 32,347 24,720 13,885 19,294 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,412 3,881 3,370 - - - - -
Div Payout % 157.89% 22.87% 29.82% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 43,301 32,347 24,720 13,885 19,294 0 0 -
NOSH 180,421 129,390 112,365 92,573 148,418 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 53.11% 50.97% 44.88% 46.81% 39.67% 0.00% 0.00% -
ROE 7.92% 52.48% 45.73% 47.93% 16.54% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.52 25.74 22.42 15.36 5.42 0.00 0.00 -
EPS 1.90 13.12 10.06 7.19 2.15 0.00 0.00 -
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.22 0.15 0.13 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 113,670
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.91 4.80 3.63 2.05 1.16 0.00 0.00 -
EPS 0.49 2.45 1.63 0.96 0.46 0.00 0.00 -
DPS 0.78 0.56 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.0624 0.0466 0.0356 0.02 0.0278 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 - - - - -
Price 0.95 0.74 0.70 0.00 0.00 0.00 0.00 -
P/RPS 27.03 2.87 3.12 0.00 0.00 0.00 0.00 -
P/EPS 50.00 5.64 6.96 0.00 0.00 0.00 0.00 -
EY 2.00 17.73 14.37 0.00 0.00 0.00 0.00 -
DY 3.16 4.05 4.29 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 2.96 3.18 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 14/03/06 18/11/05 28/07/05 28/07/05 - - -
Price 1.15 1.00 0.73 0.00 0.00 0.00 0.00 -
P/RPS 32.72 3.88 3.26 0.00 0.00 0.00 0.00 -
P/EPS 60.53 7.62 7.26 0.00 0.00 0.00 0.00 -
EY 1.65 13.12 13.78 0.00 0.00 0.00 0.00 -
DY 2.61 3.00 4.11 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 4.00 3.32 0.00 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