[EFFICEN] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.38%
YoY- 69.47%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 53,500 43,012 41,702 42,822 48,216 31,125 31,900 41.20%
PBT 17,292 14,002 13,596 14,118 13,824 9,276 9,085 53.64%
Tax -2,240 -1,888 -1,657 -1,818 -2,152 -1,849 -1,756 17.63%
NP 15,052 12,114 11,938 12,300 11,672 7,427 7,329 61.64%
-
NP to SH 15,052 12,114 11,938 12,300 11,672 7,427 7,329 61.64%
-
Tax Rate 12.95% 13.48% 12.19% 12.88% 15.57% 19.93% 19.33% -
Total Cost 38,448 30,898 29,764 30,522 36,544 23,698 24,570 34.82%
-
Net Worth 58,899 47,976 45,070 43,242 39,627 37,194 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 1,402 - - 1,199 1,600 -
Div Payout % - - 11.74% - - 16.16% 21.83% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 58,899 47,976 45,070 43,242 39,627 37,194 0 -
NOSH 327,217 300,952 300,469 120,117 120,082 119,983 120,021 95.27%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.13% 28.16% 28.63% 28.72% 24.21% 23.86% 22.98% -
ROE 25.56% 25.25% 26.49% 28.44% 29.45% 19.97% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.35 14.34 13.88 35.65 40.15 25.94 26.58 -27.69%
EPS 4.60 4.04 3.97 10.24 9.72 6.19 2.44 52.66%
DPS 0.00 0.00 0.47 0.00 0.00 1.00 1.33 -
NAPS 0.18 0.16 0.15 0.36 0.33 0.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,185
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.58 5.29 5.13 5.27 5.93 3.83 3.92 41.28%
EPS 1.85 1.49 1.47 1.51 1.44 0.91 0.90 61.73%
DPS 0.00 0.00 0.17 0.00 0.00 0.15 0.20 -
NAPS 0.0724 0.059 0.0554 0.0532 0.0487 0.0457 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.46 0.50 0.40 0.36 0.26 0.27 0.23 -
P/RPS 2.81 3.49 2.88 1.01 0.65 1.04 0.87 118.65%
P/EPS 10.00 12.38 10.07 3.52 2.67 4.36 3.77 91.73%
EY 10.00 8.08 9.93 28.44 37.38 22.93 26.55 -47.87%
DY 0.00 0.00 1.17 0.00 0.00 3.70 5.80 -
P/NAPS 2.56 3.13 2.67 1.00 0.79 0.87 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 26/02/07 22/11/06 22/08/06 24/05/06 22/02/06 23/11/05 -
Price 0.44 0.56 0.40 0.41 0.33 0.26 0.24 -
P/RPS 2.69 3.90 2.88 1.15 0.82 1.00 0.90 107.63%
P/EPS 9.57 13.86 10.07 4.00 3.40 4.20 3.93 81.09%
EY 10.45 7.21 9.93 24.98 29.45 23.81 25.44 -44.77%
DY 0.00 0.00 1.17 0.00 0.00 3.85 5.56 -
P/NAPS 2.44 3.50 2.67 1.14 1.00 0.84 0.00 -

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