[ELSOFT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 121.34%
YoY- -70.45%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 11,468 10,049 9,405 4,727 14,402 11,432 21,451 -9.90%
PBT 4,044 3,718 3,754 1,981 6,564 5,658 11,242 -15.65%
Tax -76 -72 -90 -62 -69 -34 -104 -5.08%
NP 3,968 3,646 3,664 1,919 6,495 5,624 11,138 -15.79%
-
NP to SH 3,968 3,646 3,664 1,919 6,495 5,624 11,240 -15.91%
-
Tax Rate 1.88% 1.94% 2.40% 3.13% 1.05% 0.60% 0.93% -
Total Cost 7,500 6,403 5,741 2,808 7,907 5,808 10,313 -5.16%
-
Net Worth 52,544 48,976 47,160 45,259 45,229 45,209 45,032 2.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,813 1,813 1,810 3,618 9,041 10,807 -
Div Payout % - 49.75% 49.50% 94.34% 55.71% 160.77% 96.15% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 52,544 48,976 47,160 45,259 45,229 45,209 45,032 2.60%
NOSH 181,187 181,393 181,386 181,037 180,919 180,836 180,128 0.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 34.60% 36.28% 38.96% 40.60% 45.10% 49.20% 51.92% -
ROE 7.55% 7.44% 7.77% 4.24% 14.36% 12.44% 24.96% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.33 5.54 5.19 2.61 7.96 6.32 11.91 -9.99%
EPS 2.19 2.01 2.02 1.06 3.59 3.11 6.24 -16.00%
DPS 0.00 1.00 1.00 1.00 2.00 5.00 6.00 -
NAPS 0.29 0.27 0.26 0.25 0.25 0.25 0.25 2.50%
Adjusted Per Share Value based on latest NOSH - 181,379
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.65 1.45 1.35 0.68 2.07 1.65 3.09 -9.91%
EPS 0.57 0.53 0.53 0.28 0.94 0.81 1.62 -15.96%
DPS 0.00 0.26 0.26 0.26 0.52 1.30 1.56 -
NAPS 0.0757 0.0706 0.0679 0.0652 0.0652 0.0651 0.0649 2.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.44 0.50 0.63 0.59 0.77 1.01 -
P/RPS 5.53 7.94 9.64 24.13 7.41 12.18 8.48 -6.87%
P/EPS 15.98 21.89 24.75 59.43 16.43 24.76 16.19 -0.21%
EY 6.26 4.57 4.04 1.68 6.08 4.04 6.18 0.21%
DY 0.00 2.27 2.00 1.59 3.39 6.49 5.94 -
P/NAPS 1.21 1.63 1.92 2.52 2.36 3.08 4.04 -18.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 17/11/11 25/11/10 26/11/09 11/11/08 23/11/07 22/11/06 -
Price 0.35 0.46 0.49 0.63 0.59 0.73 1.01 -
P/RPS 5.53 8.30 9.45 24.13 7.41 11.55 8.48 -6.87%
P/EPS 15.98 22.89 24.26 59.43 16.43 23.47 16.19 -0.21%
EY 6.26 4.37 4.12 1.68 6.08 4.26 6.18 0.21%
DY 0.00 2.17 2.04 1.59 3.39 6.85 5.94 -
P/NAPS 1.21 1.70 1.88 2.52 2.36 2.92 4.04 -18.18%

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