[ELSOFT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -32.14%
YoY- 215.11%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 35,056 7,814 10,824 13,406 5,280 18,832 13,712 16.91%
PBT 15,102 2,008 4,010 5,582 1,786 8,060 6,224 15.90%
Tax -56 -84 -78 -118 -52 -40 -20 18.70%
NP 15,046 1,924 3,932 5,464 1,734 8,020 6,204 15.89%
-
NP to SH 15,046 1,924 3,932 5,464 1,734 8,020 6,204 15.89%
-
Tax Rate 0.37% 4.18% 1.95% 2.11% 2.91% 0.50% 0.32% -
Total Cost 20,010 5,890 6,892 7,942 3,546 10,812 7,508 17.73%
-
Net Worth 59,821 49,007 49,149 48,850 46,962 45,361 46,890 4.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,625 - 3,640 3,618 3,612 7,257 18,034 -23.44%
Div Payout % 24.10% - 92.59% 66.23% 208.33% 90.50% 290.70% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 59,821 49,007 49,149 48,850 46,962 45,361 46,890 4.13%
NOSH 181,277 181,509 182,037 180,927 180,625 181,447 180,348 0.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 42.92% 24.62% 36.33% 40.76% 32.84% 42.59% 45.25% -
ROE 25.15% 3.93% 8.00% 11.19% 3.69% 17.68% 13.23% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.34 4.31 5.95 7.41 2.92 10.38 7.60 16.82%
EPS 8.30 1.06 2.16 3.02 0.96 4.42 3.44 15.79%
DPS 2.00 0.00 2.00 2.00 2.00 4.00 10.00 -23.50%
NAPS 0.33 0.27 0.27 0.27 0.26 0.25 0.26 4.04%
Adjusted Per Share Value based on latest NOSH - 179,749
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.31 1.18 1.64 2.03 0.80 2.85 2.08 16.88%
EPS 2.28 0.29 0.60 0.83 0.26 1.22 0.94 15.89%
DPS 0.55 0.00 0.55 0.55 0.55 1.10 2.73 -23.41%
NAPS 0.0906 0.0743 0.0745 0.074 0.0712 0.0687 0.071 4.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.435 0.36 0.49 0.56 0.63 0.60 0.81 -
P/RPS 2.25 8.36 8.24 7.56 21.55 5.78 10.65 -22.80%
P/EPS 5.24 33.96 22.69 18.54 65.63 13.57 23.55 -22.13%
EY 19.08 2.94 4.41 5.39 1.52 7.37 4.25 28.41%
DY 4.60 0.00 4.08 3.57 3.17 6.67 12.35 -15.16%
P/NAPS 1.32 1.33 1.81 2.07 2.42 2.40 3.12 -13.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 17/08/12 15/08/11 23/08/10 19/08/09 28/08/08 15/08/07 -
Price 0.55 0.34 0.44 0.55 0.63 0.62 0.81 -
P/RPS 2.84 7.90 7.40 7.42 21.55 5.97 10.65 -19.75%
P/EPS 6.63 32.08 20.37 18.21 65.63 14.03 23.55 -19.02%
EY 15.09 3.12 4.91 5.49 1.52 7.13 4.25 23.49%
DY 3.64 0.00 4.55 3.64 3.17 6.45 12.35 -18.40%
P/NAPS 1.67 1.26 1.63 2.04 2.42 2.48 3.12 -9.88%

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