[ELSOFT] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -63.16%
YoY- -78.18%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 5,432 15,164 10,996 1,711 3,026 2,261 1,336 26.32%
PBT 1,821 7,583 5,277 274 1,213 730 532 22.75%
Tax 48 -622 -16 -15 -26 -11 -11 -
NP 1,869 6,961 5,261 259 1,187 719 521 23.71%
-
NP to SH 1,869 6,961 5,261 259 1,187 719 521 23.71%
-
Tax Rate -2.64% 8.20% 0.30% 5.47% 2.14% 1.51% 2.07% -
Total Cost 3,563 8,203 5,735 1,452 1,839 1,542 815 27.85%
-
Net Worth 70,641 65,207 59,866 49,950 49,306 48,532 46,710 7.13%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,622 3,622 1,814 - 1,826 1,797 1,796 12.39%
Div Payout % 193.83% 52.04% 34.48% - 153.85% 250.00% 344.83% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 70,641 65,207 59,866 49,950 49,306 48,532 46,710 7.13%
NOSH 181,132 181,132 181,413 184,999 182,615 179,749 179,655 0.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 34.41% 45.90% 47.84% 15.14% 39.23% 31.80% 39.00% -
ROE 2.65% 10.68% 8.79% 0.52% 2.41% 1.48% 1.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.00 8.37 6.06 0.92 1.66 1.26 0.74 26.26%
EPS 1.03 3.84 2.90 0.14 0.65 0.40 0.29 23.50%
DPS 2.00 2.00 1.00 0.00 1.00 1.00 1.00 12.24%
NAPS 0.39 0.36 0.33 0.27 0.27 0.27 0.26 6.98%
Adjusted Per Share Value based on latest NOSH - 184,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.78 2.18 1.58 0.25 0.44 0.33 0.19 26.52%
EPS 0.27 1.00 0.76 0.04 0.17 0.10 0.08 22.46%
DPS 0.52 0.52 0.26 0.00 0.26 0.26 0.26 12.24%
NAPS 0.1018 0.0939 0.0862 0.072 0.071 0.0699 0.0673 7.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.80 1.26 0.435 0.36 0.49 0.56 0.63 -
P/RPS 60.02 15.05 7.18 38.92 29.57 44.52 84.72 -5.58%
P/EPS 174.44 32.79 15.00 257.14 75.38 140.00 217.24 -3.58%
EY 0.57 3.05 6.67 0.39 1.33 0.71 0.46 3.63%
DY 1.11 1.59 2.30 0.00 2.04 1.79 1.59 -5.81%
P/NAPS 4.62 3.50 1.32 1.33 1.81 2.07 2.42 11.37%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 22/08/14 27/08/13 17/08/12 15/08/11 23/08/10 19/08/09 -
Price 1.54 1.59 0.55 0.34 0.44 0.55 0.63 -
P/RPS 51.35 18.99 9.07 36.76 26.55 43.73 84.72 -8.00%
P/EPS 149.25 41.37 18.97 242.86 67.69 137.50 217.24 -6.06%
EY 0.67 2.42 5.27 0.41 1.48 0.73 0.46 6.46%
DY 1.30 1.26 1.82 0.00 2.27 1.82 1.59 -3.29%
P/NAPS 3.95 4.42 1.67 1.26 1.63 2.04 2.42 8.50%

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