[ELSOFT] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1060.62%
YoY- 78.93%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 17,258 16,009 3,631 7,561 4,637 2,702 2,087 42.18%
PBT 12,406 7,506 1,461 3,040 1,713 963 1,088 49.99%
Tax 34 -160 -10 -34 -33 -31 -36 -
NP 12,440 7,346 1,451 3,006 1,680 932 1,052 50.91%
-
NP to SH 12,440 7,346 1,451 3,006 1,680 932 1,052 50.91%
-
Tax Rate -0.27% 2.13% 0.68% 1.12% 1.93% 3.22% 3.31% -
Total Cost 4,818 8,663 2,180 4,555 2,957 1,770 1,035 29.20%
-
Net Worth 83,320 68,755 59,853 52,514 48,774 47,513 45,344 10.66%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,622 - - - - - - -
Div Payout % 29.12% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,320 68,755 59,853 52,514 48,774 47,513 45,344 10.66%
NOSH 181,132 180,935 181,374 181,084 180,645 182,745 181,379 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 72.08% 45.89% 39.96% 39.76% 36.23% 34.49% 50.41% -
ROE 14.93% 10.68% 2.42% 5.72% 3.44% 1.96% 2.32% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.53 8.85 2.00 4.18 2.57 1.48 1.15 42.23%
EPS 6.87 4.06 0.80 1.66 0.93 0.51 0.58 50.95%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.38 0.33 0.29 0.27 0.26 0.25 10.69%
Adjusted Per Share Value based on latest NOSH - 181,084
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.49 2.31 0.52 1.09 0.67 0.39 0.30 42.26%
EPS 1.79 1.06 0.21 0.43 0.24 0.13 0.15 51.13%
DPS 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.0991 0.0862 0.0757 0.0703 0.0684 0.0653 10.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.65 1.69 0.65 0.35 0.44 0.50 0.63 -
P/RPS 17.32 19.10 32.47 8.38 17.14 33.82 54.75 -17.44%
P/EPS 24.02 41.63 81.25 21.08 47.31 98.04 108.62 -22.22%
EY 4.16 2.40 1.23 4.74 2.11 1.02 0.92 28.57%
DY 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 4.45 1.97 1.21 1.63 1.92 2.52 6.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 25/11/10 26/11/09 -
Price 2.00 1.51 0.70 0.35 0.46 0.49 0.63 -
P/RPS 20.99 17.07 34.97 8.38 17.92 33.14 54.75 -14.76%
P/EPS 29.12 37.19 87.50 21.08 49.46 96.08 108.62 -19.69%
EY 3.43 2.69 1.14 4.74 2.02 1.04 0.92 24.51%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 3.97 2.12 1.21 1.70 1.88 2.52 9.52%

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