[ELSOFT] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
14-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 47.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 29,570 31,470 34,125 35,827 27,708 16,740 8,044 137.99%
PBT 16,904 17,009 17,692 17,788 12,126 7,392 3,483 186.37%
Tax -202 -242 -221 -220 -122 -22 -18 400.51%
NP 16,702 16,767 17,471 17,568 12,004 7,370 3,465 185.07%
-
NP to SH 16,850 16,929 17,619 17,382 11,772 7,124 3,191 202.93%
-
Tax Rate 1.19% 1.42% 1.25% 1.24% 1.01% 0.30% 0.52% -
Total Cost 12,868 14,703 16,654 18,259 15,704 9,370 4,579 99.01%
-
Net Worth 44,970 46,843 43,301 45,015 37,183 17,050 19,294 75.70%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 16,214 15,888 10,483 5,070 5,070 - - -
Div Payout % 96.23% 93.85% 59.50% 29.17% 43.07% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 44,970 46,843 43,301 45,015 37,183 17,050 19,294 75.70%
NOSH 179,881 180,166 180,421 180,063 169,018 113,670 148,418 13.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 56.48% 53.28% 51.20% 49.04% 43.32% 44.03% 43.08% -
ROE 37.47% 36.14% 40.69% 38.61% 31.66% 41.78% 16.54% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.44 17.47 18.91 19.90 16.39 14.73 5.42 109.39%
EPS 9.37 9.40 9.77 9.65 6.96 6.27 2.15 166.57%
DPS 9.00 8.82 5.81 2.82 3.00 0.00 0.00 -
NAPS 0.25 0.26 0.24 0.25 0.22 0.15 0.13 54.58%
Adjusted Per Share Value based on latest NOSH - 180,063
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.26 4.53 4.92 5.16 3.99 2.41 1.16 137.84%
EPS 2.43 2.44 2.54 2.50 1.70 1.03 0.46 203.01%
DPS 2.34 2.29 1.51 0.73 0.73 0.00 0.00 -
NAPS 0.0648 0.0675 0.0624 0.0649 0.0536 0.0246 0.0278 75.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 1.01 1.08 0.95 0.74 0.70 0.00 0.00 -
P/RPS 6.14 6.18 5.02 3.72 4.27 0.00 0.00 -
P/EPS 10.78 11.49 9.73 7.67 10.05 0.00 0.00 -
EY 9.27 8.70 10.28 13.04 9.95 0.00 0.00 -
DY 8.91 8.17 6.12 3.81 4.29 0.00 0.00 -
P/NAPS 4.04 4.15 3.96 2.96 3.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 18/08/06 19/05/06 14/03/06 - - - -
Price 1.01 1.00 1.15 1.00 0.00 0.00 0.00 -
P/RPS 6.14 5.73 6.08 5.03 0.00 0.00 0.00 -
P/EPS 10.78 10.64 11.78 10.36 0.00 0.00 0.00 -
EY 9.27 9.40 8.49 9.65 0.00 0.00 0.00 -
DY 8.91 8.82 5.05 2.82 0.00 0.00 0.00 -
P/NAPS 4.04 3.85 4.79 4.00 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