[EFFICEN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 0.98%
YoY- 68.31%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 42,822 48,216 31,125 31,900 31,966 28,060 22,770 52.53%
PBT 14,118 13,824 9,276 9,085 8,834 7,032 5,991 77.36%
Tax -1,818 -2,152 -1,849 -1,756 -1,576 -1,816 -1,444 16.64%
NP 12,300 11,672 7,427 7,329 7,258 5,216 4,547 94.49%
-
NP to SH 12,300 11,672 7,427 7,329 7,258 5,216 4,547 94.49%
-
Tax Rate 12.88% 15.57% 19.93% 19.33% 17.84% 25.82% 24.10% -
Total Cost 30,522 36,544 23,698 24,570 24,708 22,844 18,223 41.16%
-
Net Worth 43,242 39,627 37,194 0 140,593 32,300 24,310 46.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,199 1,600 - - - -
Div Payout % - - 16.16% 21.83% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 43,242 39,627 37,194 0 140,593 32,300 24,310 46.96%
NOSH 120,117 120,082 119,983 120,021 120,165 119,633 90,039 21.24%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 28.72% 24.21% 23.86% 22.98% 22.71% 18.59% 19.97% -
ROE 28.44% 29.45% 19.97% 0.00% 5.16% 16.15% 18.70% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.65 40.15 25.94 26.58 26.60 23.46 25.29 25.79%
EPS 10.24 9.72 6.19 2.44 6.04 4.36 5.05 60.41%
DPS 0.00 0.00 1.00 1.33 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.31 0.00 1.17 0.27 0.27 21.20%
Adjusted Per Share Value based on latest NOSH - 119,743
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.62 5.20 3.36 3.44 3.45 3.03 2.46 52.39%
EPS 1.33 1.26 0.80 0.79 0.78 0.56 0.49 94.93%
DPS 0.00 0.00 0.13 0.17 0.00 0.00 0.00 -
NAPS 0.0467 0.0428 0.0401 0.00 0.1518 0.0349 0.0262 47.16%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.36 0.26 0.27 0.23 0.23 0.27 0.00 -
P/RPS 1.01 0.65 1.04 0.87 0.86 1.15 0.00 -
P/EPS 3.52 2.67 4.36 3.77 3.81 6.19 0.00 -
EY 28.44 37.38 22.93 26.55 26.26 16.15 0.00 -
DY 0.00 0.00 3.70 5.80 0.00 0.00 0.00 -
P/NAPS 1.00 0.79 0.87 0.00 0.20 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 24/05/06 22/02/06 23/11/05 30/08/05 30/05/05 - -
Price 0.41 0.33 0.26 0.24 0.23 0.20 0.00 -
P/RPS 1.15 0.82 1.00 0.90 0.86 0.85 0.00 -
P/EPS 4.00 3.40 4.20 3.93 3.81 4.59 0.00 -
EY 24.98 29.45 23.81 25.44 26.26 21.80 0.00 -
DY 0.00 0.00 3.85 5.56 0.00 0.00 0.00 -
P/NAPS 1.14 1.00 0.84 0.00 0.20 0.74 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