[EFFICEN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.94%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 52,190 53,500 43,012 41,702 42,822 48,216 31,125 41.27%
PBT 16,732 17,292 14,002 13,596 14,118 13,824 9,276 48.34%
Tax -2,182 -2,240 -1,888 -1,657 -1,818 -2,152 -1,849 11.70%
NP 14,550 15,052 12,114 11,938 12,300 11,672 7,427 56.75%
-
NP to SH 14,550 15,052 12,114 11,938 12,300 11,672 7,427 56.75%
-
Tax Rate 13.04% 12.95% 13.48% 12.19% 12.88% 15.57% 19.93% -
Total Cost 37,640 38,448 30,898 29,764 30,522 36,544 23,698 36.24%
-
Net Worth 62,263 58,899 47,976 45,070 43,242 39,627 37,194 41.11%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 1,402 - - 1,199 -
Div Payout % - - - 11.74% - - 16.16% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 62,263 58,899 47,976 45,070 43,242 39,627 37,194 41.11%
NOSH 327,702 327,217 300,952 300,469 120,117 120,082 119,983 95.75%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.88% 28.13% 28.16% 28.63% 28.72% 24.21% 23.86% -
ROE 23.37% 25.56% 25.25% 26.49% 28.44% 29.45% 19.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.93 16.35 14.34 13.88 35.65 40.15 25.94 -27.81%
EPS 4.44 4.60 4.04 3.97 10.24 9.72 6.19 -19.91%
DPS 0.00 0.00 0.00 0.47 0.00 0.00 1.00 -
NAPS 0.19 0.18 0.16 0.15 0.36 0.33 0.31 -27.91%
Adjusted Per Share Value based on latest NOSH - 301,505
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.63 5.77 4.64 4.50 4.62 5.20 3.36 41.20%
EPS 1.57 1.62 1.31 1.29 1.33 1.26 0.80 56.94%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.13 -
NAPS 0.0672 0.0636 0.0518 0.0486 0.0467 0.0428 0.0401 41.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.50 0.46 0.50 0.40 0.36 0.26 0.27 -
P/RPS 3.14 2.81 3.49 2.88 1.01 0.65 1.04 109.31%
P/EPS 11.26 10.00 12.38 10.07 3.52 2.67 4.36 88.56%
EY 8.88 10.00 8.08 9.93 28.44 37.38 22.93 -46.96%
DY 0.00 0.00 0.00 1.17 0.00 0.00 3.70 -
P/NAPS 2.63 2.56 3.13 2.67 1.00 0.79 0.87 109.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 21/05/07 26/02/07 22/11/06 22/08/06 24/05/06 22/02/06 -
Price 0.47 0.44 0.56 0.40 0.41 0.33 0.26 -
P/RPS 2.95 2.69 3.90 2.88 1.15 0.82 1.00 106.09%
P/EPS 10.59 9.57 13.86 10.07 4.00 3.40 4.20 85.56%
EY 9.45 10.45 7.21 9.93 24.98 29.45 23.81 -46.08%
DY 0.00 0.00 0.00 1.17 0.00 0.00 3.85 -
P/NAPS 2.47 2.44 3.50 2.67 1.14 1.00 0.84 105.65%

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