[EFFICEN] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 39.15%
YoY- 74.81%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 CAGR
Revenue 48,216 31,125 31,900 31,966 28,060 22,770 22,770 82.30%
PBT 13,824 9,276 9,085 8,834 7,032 5,991 5,991 95.28%
Tax -2,152 -1,849 -1,756 -1,576 -1,816 -1,444 -1,444 37.62%
NP 11,672 7,427 7,329 7,258 5,216 4,547 4,547 112.67%
-
NP to SH 11,672 7,427 7,329 7,258 5,216 4,547 4,547 112.67%
-
Tax Rate 15.57% 19.93% 19.33% 17.84% 25.82% 24.10% 24.10% -
Total Cost 36,544 23,698 24,570 24,708 22,844 18,223 18,223 74.53%
-
Net Worth 39,627 37,194 0 140,593 32,300 24,310 24,310 47.86%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 CAGR
Div - 1,199 1,600 - - - - -
Div Payout % - 16.16% 21.83% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 CAGR
Net Worth 39,627 37,194 0 140,593 32,300 24,310 24,310 47.86%
NOSH 120,082 119,983 120,021 120,165 119,633 90,039 90,039 25.91%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 CAGR
NP Margin 24.21% 23.86% 22.98% 22.71% 18.59% 19.97% 19.97% -
ROE 29.45% 19.97% 0.00% 5.16% 16.15% 18.70% 18.70% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 CAGR
RPS 40.15 25.94 26.58 26.60 23.46 25.29 25.29 44.76%
EPS 9.72 6.19 2.44 6.04 4.36 5.05 5.05 68.89%
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.00 1.17 0.27 0.27 0.27 17.42%
Adjusted Per Share Value based on latest NOSH - 119,845
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 CAGR
RPS 5.93 3.83 3.92 3.93 3.45 2.80 2.80 82.33%
EPS 1.44 0.91 0.90 0.89 0.64 0.56 0.56 112.97%
DPS 0.00 0.15 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.0457 0.00 0.1729 0.0397 0.0299 0.0299 47.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.26 0.27 0.23 0.23 0.27 0.00 0.00 -
P/RPS 0.65 1.04 0.87 0.86 1.15 0.00 0.00 -
P/EPS 2.67 4.36 3.77 3.81 6.19 0.00 0.00 -
EY 37.38 22.93 26.55 26.26 16.15 0.00 0.00 -
DY 0.00 3.70 5.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.00 0.20 1.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 CAGR
Date 24/05/06 22/02/06 23/11/05 30/08/05 30/05/05 - 24/02/05 -
Price 0.33 0.26 0.24 0.23 0.20 0.00 0.28 -
P/RPS 0.82 1.00 0.90 0.86 0.85 0.00 1.11 -21.52%
P/EPS 3.40 4.20 3.93 3.81 4.59 0.00 5.54 -32.34%
EY 29.45 23.81 25.44 26.26 21.80 0.00 18.04 48.03%
DY 0.00 3.85 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 0.00 0.20 0.74 0.00 1.04 -3.09%

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