[EFFICEN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.34%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 60,676 56,410 53,541 52,190 53,500 43,012 41,702 28.37%
PBT 19,600 17,180 16,784 16,732 17,292 14,002 13,596 27.58%
Tax -2,380 -2,058 -1,886 -2,182 -2,240 -1,888 -1,657 27.27%
NP 17,220 15,122 14,897 14,550 15,052 12,114 11,938 27.63%
-
NP to SH 17,220 15,122 14,897 14,550 15,052 12,114 11,938 27.63%
-
Tax Rate 12.14% 11.98% 11.24% 13.04% 12.95% 13.48% 12.19% -
Total Cost 43,456 41,288 38,644 37,640 38,448 30,898 29,764 28.66%
-
Net Worth 72,297 32,802 0 62,263 58,899 47,976 45,070 36.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,296 1,529 - - - 1,402 -
Div Payout % - 15.18% 10.26% - - - 11.74% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 72,297 32,802 0 62,263 58,899 47,976 45,070 36.99%
NOSH 328,625 328,026 327,653 327,702 327,217 300,952 300,469 6.14%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.38% 26.81% 27.82% 27.88% 28.13% 28.16% 28.63% -
ROE 23.82% 46.10% 0.00% 23.37% 25.56% 25.25% 26.49% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.46 17.20 16.34 15.93 16.35 14.34 13.88 20.91%
EPS 5.24 2.30 2.27 4.44 4.60 4.04 3.97 20.30%
DPS 0.00 0.70 0.47 0.00 0.00 0.00 0.47 -
NAPS 0.22 0.10 0.00 0.19 0.18 0.16 0.15 29.05%
Adjusted Per Share Value based on latest NOSH - 328,224
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.46 6.94 6.58 6.42 6.58 5.29 5.13 28.32%
EPS 2.12 1.86 1.83 1.79 1.85 1.49 1.47 27.61%
DPS 0.00 0.28 0.19 0.00 0.00 0.00 0.17 -
NAPS 0.0889 0.0403 0.00 0.0766 0.0724 0.059 0.0554 37.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.50 0.48 0.50 0.46 0.50 0.40 -
P/RPS 2.38 2.91 2.94 3.14 2.81 3.49 2.88 -11.92%
P/EPS 8.40 10.85 10.56 11.26 10.00 12.38 10.07 -11.37%
EY 11.91 9.22 9.47 8.88 10.00 8.08 9.93 12.87%
DY 0.00 1.40 0.97 0.00 0.00 0.00 1.17 -
P/NAPS 2.00 5.00 0.00 2.63 2.56 3.13 2.67 -17.50%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 02/05/08 27/02/08 28/11/07 23/08/07 21/05/07 26/02/07 22/11/06 -
Price 0.38 0.38 0.48 0.47 0.44 0.56 0.40 -
P/RPS 2.06 2.21 2.94 2.95 2.69 3.90 2.88 -20.00%
P/EPS 7.25 8.24 10.56 10.59 9.57 13.86 10.07 -19.65%
EY 13.79 12.13 9.47 9.45 10.45 7.21 9.93 24.44%
DY 0.00 1.84 0.97 0.00 0.00 0.00 1.17 -
P/NAPS 1.73 3.80 0.00 2.47 2.44 3.50 2.67 -25.10%

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