[ELSOFT] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -39.56%
YoY- 7.43%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,468 9,068 6,041 6,342 8,119 10,968 8,696 -56.71%
PBT 1,621 4,629 3,226 3,387 5,662 4,734 3,909 -44.30%
Tax 25 -60 -25 -19 10 -86 24 2.75%
NP 1,646 4,569 3,201 3,368 5,672 4,648 3,933 -43.96%
-
NP to SH 1,646 4,569 3,243 3,428 5,672 4,648 3,933 -43.96%
-
Tax Rate -1.54% 1.30% 0.77% 0.56% -0.18% 1.82% -0.61% -
Total Cost 822 4,499 2,840 2,974 2,447 6,320 4,763 -68.90%
-
Net Worth 48,853 44,970 46,843 43,301 45,015 37,183 17,050 101.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,428 5,396 - 5,412 - 5,070 - -
Div Payout % 329.78% 118.11% - 157.89% - 109.09% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 48,853 44,970 46,843 43,301 45,015 37,183 17,050 101.34%
NOSH 180,937 179,881 180,166 180,421 180,063 169,018 113,670 36.21%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 66.69% 50.39% 52.99% 53.11% 69.86% 42.38% 45.23% -
ROE 3.37% 10.16% 6.92% 7.92% 12.60% 12.50% 23.07% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.36 5.04 3.35 3.52 4.51 6.49 7.65 -68.28%
EPS 0.91 2.54 1.80 1.90 3.15 2.75 3.46 -58.85%
DPS 3.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 0.27 0.25 0.26 0.24 0.25 0.22 0.15 47.81%
Adjusted Per Share Value based on latest NOSH - 180,421
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.36 1.31 0.87 0.91 1.17 1.58 1.25 -56.29%
EPS 0.24 0.66 0.47 0.49 0.82 0.67 0.57 -43.73%
DPS 0.78 0.78 0.00 0.78 0.00 0.73 0.00 -
NAPS 0.0704 0.0648 0.0675 0.0624 0.0649 0.0536 0.0246 101.18%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.97 1.01 1.08 0.95 0.74 0.70 0.00 -
P/RPS 71.11 20.04 32.21 27.03 16.41 10.79 0.00 -
P/EPS 106.63 39.76 60.00 50.00 23.49 25.45 0.00 -
EY 0.94 2.51 1.67 2.00 4.26 3.93 0.00 -
DY 3.09 2.97 0.00 3.16 0.00 4.29 0.00 -
P/NAPS 3.59 4.04 4.15 3.96 2.96 3.18 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 18/08/06 19/05/06 14/03/06 18/11/05 28/07/05 -
Price 0.90 1.01 1.00 1.15 1.00 0.73 0.00 -
P/RPS 65.98 20.04 29.82 32.72 22.18 11.25 0.00 -
P/EPS 98.93 39.76 55.56 60.53 31.75 26.55 0.00 -
EY 1.01 2.51 1.80 1.65 3.15 3.77 0.00 -
DY 3.33 2.97 0.00 2.61 0.00 4.11 0.00 -
P/NAPS 3.33 4.04 3.85 4.79 4.00 3.32 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