[EFFICEN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1.96%
YoY- 16.03%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 65,452 59,500 58,680 59,344 60,676 56,410 53,541 14.31%
PBT 17,820 17,468 18,496 19,100 19,600 17,180 16,784 4.07%
Tax -1,196 -1,653 -1,898 -2,218 -2,380 -2,058 -1,886 -26.16%
NP 16,624 15,815 16,597 16,882 17,220 15,122 14,897 7.57%
-
NP to SH 16,624 15,815 16,597 16,882 17,220 15,122 14,897 7.57%
-
Tax Rate 6.71% 9.46% 10.26% 11.61% 12.14% 11.98% 11.24% -
Total Cost 48,828 43,685 42,082 42,462 43,456 41,288 38,644 16.85%
-
Net Worth 85,758 82,896 79,034 72,539 72,297 32,802 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 5,277 - - - - 2,296 1,529 128.20%
Div Payout % 31.75% - - - - 15.18% 10.26% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 85,758 82,896 79,034 72,539 72,297 32,802 0 -
NOSH 659,682 658,958 658,624 659,453 328,625 328,026 327,653 59.37%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 25.40% 26.58% 28.28% 28.45% 28.38% 26.81% 27.82% -
ROE 19.38% 19.08% 21.00% 23.27% 23.82% 46.10% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 9.92 9.03 8.91 9.00 18.46 17.20 16.34 -28.28%
EPS 2.52 2.40 2.52 2.56 5.24 2.30 2.27 7.20%
DPS 0.80 0.00 0.00 0.00 0.00 0.70 0.47 42.51%
NAPS 0.13 0.1258 0.12 0.11 0.22 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 656,507
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.05 7.32 7.21 7.30 7.46 6.94 6.58 14.37%
EPS 2.04 1.94 2.04 2.08 2.12 1.86 1.83 7.50%
DPS 0.65 0.00 0.00 0.00 0.00 0.28 0.19 126.87%
NAPS 0.1054 0.1019 0.0972 0.0892 0.0889 0.0403 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.11 0.10 0.12 0.14 0.44 0.50 0.48 -
P/RPS 1.11 1.11 1.35 1.56 2.38 2.91 2.94 -47.73%
P/EPS 4.37 4.17 4.76 5.47 8.40 10.85 10.56 -44.43%
EY 22.91 24.00 21.00 18.29 11.91 9.22 9.47 80.11%
DY 7.27 0.00 0.00 0.00 0.00 1.40 0.97 282.51%
P/NAPS 0.85 0.79 1.00 1.27 2.00 5.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 26/02/09 28/11/08 25/08/08 02/05/08 27/02/08 28/11/07 -
Price 0.14 0.10 0.09 0.11 0.38 0.38 0.48 -
P/RPS 1.41 1.11 1.01 1.22 2.06 2.21 2.94 -38.70%
P/EPS 5.56 4.17 3.57 4.30 7.25 8.24 10.56 -34.77%
EY 18.00 24.00 28.00 23.27 13.79 12.13 9.47 53.38%
DY 5.71 0.00 0.00 0.00 0.00 1.84 0.97 225.66%
P/NAPS 1.08 0.79 0.75 1.00 1.73 3.80 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