[ELSOFT] YoY 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 40,548 41,168 16,828 26,128 8,784 9,544 17,768 14.72%
PBT 6,548 19,644 4,928 9,096 2,920 3,168 8,244 -3.76%
Tax -300 -744 -20 -48 -108 -52 -192 7.71%
NP 6,248 18,900 4,908 9,048 2,812 3,116 8,052 -4.13%
-
NP to SH 6,248 18,900 4,908 9,048 2,812 3,116 8,052 -4.13%
-
Tax Rate 4.58% 3.79% 0.41% 0.53% 3.70% 1.64% 2.33% -
Total Cost 34,300 22,268 11,920 17,080 5,972 6,428 9,716 23.37%
-
Net Worth 85,132 77,886 61,584 57,907 48,669 0 47,151 10.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 85,132 77,886 61,584 57,907 48,669 0 47,151 10.33%
NOSH 181,132 181,132 181,132 180,960 180,256 180,606 181,351 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 15.41% 45.91% 29.17% 34.63% 32.01% 32.65% 45.32% -
ROE 7.34% 24.27% 7.97% 15.63% 5.78% 0.00% 17.08% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.39 22.73 9.29 14.44 4.87 5.28 9.80 14.74%
EPS 3.44 10.44 2.72 5.00 1.56 1.72 4.44 -4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.43 0.34 0.32 0.27 0.00 0.26 10.36%
Adjusted Per Share Value based on latest NOSH - 180,960
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.84 5.93 2.42 3.76 1.27 1.37 2.56 14.72%
EPS 0.90 2.72 0.71 1.30 0.41 0.45 1.16 -4.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1226 0.1122 0.0887 0.0834 0.0701 0.00 0.0679 10.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.80 1.79 0.675 0.45 0.38 0.48 0.63 -
P/RPS 8.04 7.88 7.27 3.12 7.80 9.08 6.43 3.79%
P/EPS 52.18 17.15 24.91 9.00 24.36 27.82 14.19 24.21%
EY 1.92 5.83 4.01 11.11 4.11 3.59 7.05 -19.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.16 1.99 1.41 1.41 0.00 2.42 7.94%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 16/05/14 17/05/13 18/05/12 23/05/11 14/05/10 -
Price 1.59 1.78 0.85 0.46 0.40 0.50 0.56 -
P/RPS 7.10 7.83 9.15 3.19 8.21 9.46 5.72 3.66%
P/EPS 46.09 17.06 31.37 9.20 25.64 28.98 12.61 24.08%
EY 2.17 5.86 3.19 10.87 3.90 3.45 7.93 -19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 4.14 2.50 1.44 1.48 0.00 2.15 7.82%

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