[ELSOFT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[ELSOFT] ELSOFT RESEARCH BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -72.42%
YoY- -51.73%
Quarter Report
Latest QR
Upcoming QR
ELSOFT's Result
ELSOFT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 18,821 17,258 16,009 3,631 7,561 4,637 2,702 38.15%
PBT 10,075 12,406 7,506 1,461 3,040 1,713 963 47.83%
Tax -36 34 -160 -10 -34 -33 -31 2.52%
NP 10,039 12,440 7,346 1,451 3,006 1,680 932 48.55%
-
NP to SH 10,039 12,440 7,346 1,451 3,006 1,680 932 48.55%
-
Tax Rate 0.36% -0.27% 2.13% 0.68% 1.12% 1.93% 3.22% -
Total Cost 8,782 4,818 8,663 2,180 4,555 2,957 1,770 30.56%
-
Net Worth 94,188 83,320 68,755 59,853 52,514 48,774 47,513 12.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,433 3,622 - - - - - -
Div Payout % 54.13% 29.12% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 94,188 83,320 68,755 59,853 52,514 48,774 47,513 12.06%
NOSH 181,132 181,132 180,935 181,374 181,084 180,645 182,745 -0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 53.34% 72.08% 45.89% 39.96% 39.76% 36.23% 34.49% -
ROE 10.66% 14.93% 10.68% 2.42% 5.72% 3.44% 1.96% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.39 9.53 8.85 2.00 4.18 2.57 1.48 38.33%
EPS 5.54 6.87 4.06 0.80 1.66 0.93 0.51 48.76%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.46 0.38 0.33 0.29 0.27 0.26 12.23%
Adjusted Per Share Value based on latest NOSH - 181,374
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.71 2.49 2.31 0.52 1.09 0.67 0.39 38.09%
EPS 1.45 1.79 1.06 0.21 0.43 0.24 0.13 49.42%
DPS 0.78 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1357 0.12 0.0991 0.0862 0.0757 0.0703 0.0684 12.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.94 1.65 1.69 0.65 0.35 0.44 0.50 -
P/RPS 18.67 17.32 19.10 32.47 8.38 17.14 33.82 -9.41%
P/EPS 35.00 24.02 41.63 81.25 21.08 47.31 98.04 -15.76%
EY 2.86 4.16 2.40 1.23 4.74 2.11 1.02 18.72%
DY 1.55 1.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 3.59 4.45 1.97 1.21 1.63 1.92 11.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 21/11/14 22/11/13 23/11/12 17/11/11 25/11/10 -
Price 2.01 2.00 1.51 0.70 0.35 0.46 0.49 -
P/RPS 19.34 20.99 17.07 34.97 8.38 17.92 33.14 -8.57%
P/EPS 36.27 29.12 37.19 87.50 21.08 49.46 96.08 -14.97%
EY 2.76 3.43 2.69 1.14 4.74 2.02 1.04 17.64%
DY 1.49 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 4.35 3.97 2.12 1.21 1.70 1.88 12.77%

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