[EFFICEN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.39%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 59,344 60,676 56,410 53,541 52,190 53,500 43,012 23.95%
PBT 19,100 19,600 17,180 16,784 16,732 17,292 14,002 23.02%
Tax -2,218 -2,380 -2,058 -1,886 -2,182 -2,240 -1,888 11.34%
NP 16,882 17,220 15,122 14,897 14,550 15,052 12,114 24.78%
-
NP to SH 16,882 17,220 15,122 14,897 14,550 15,052 12,114 24.78%
-
Tax Rate 11.61% 12.14% 11.98% 11.24% 13.04% 12.95% 13.48% -
Total Cost 42,462 43,456 41,288 38,644 37,640 38,448 30,898 23.63%
-
Net Worth 72,539 72,297 32,802 0 62,263 58,899 47,976 31.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,296 1,529 - - - -
Div Payout % - - 15.18% 10.26% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 72,539 72,297 32,802 0 62,263 58,899 47,976 31.76%
NOSH 659,453 328,625 328,026 327,653 327,702 327,217 300,952 68.78%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 28.45% 28.38% 26.81% 27.82% 27.88% 28.13% 28.16% -
ROE 23.27% 23.82% 46.10% 0.00% 23.37% 25.56% 25.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.00 18.46 17.20 16.34 15.93 16.35 14.34 -26.71%
EPS 2.56 5.24 2.30 2.27 4.44 4.60 4.04 -26.24%
DPS 0.00 0.00 0.70 0.47 0.00 0.00 0.00 -
NAPS 0.11 0.22 0.10 0.00 0.19 0.18 0.16 -22.12%
Adjusted Per Share Value based on latest NOSH - 327,647
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.30 7.46 6.94 6.58 6.42 6.58 5.29 23.97%
EPS 2.08 2.12 1.86 1.83 1.79 1.85 1.49 24.93%
DPS 0.00 0.00 0.28 0.19 0.00 0.00 0.00 -
NAPS 0.0892 0.0889 0.0403 0.00 0.0766 0.0724 0.059 31.76%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.14 0.44 0.50 0.48 0.50 0.46 0.50 -
P/RPS 1.56 2.38 2.91 2.94 3.14 2.81 3.49 -41.56%
P/EPS 5.47 8.40 10.85 10.56 11.26 10.00 12.38 -42.01%
EY 18.29 11.91 9.22 9.47 8.88 10.00 8.08 72.48%
DY 0.00 0.00 1.40 0.97 0.00 0.00 0.00 -
P/NAPS 1.27 2.00 5.00 0.00 2.63 2.56 3.13 -45.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 02/05/08 27/02/08 28/11/07 23/08/07 21/05/07 26/02/07 -
Price 0.11 0.38 0.38 0.48 0.47 0.44 0.56 -
P/RPS 1.22 2.06 2.21 2.94 2.95 2.69 3.90 -53.95%
P/EPS 4.30 7.25 8.24 10.56 10.59 9.57 13.86 -54.20%
EY 23.27 13.79 12.13 9.47 9.45 10.45 7.21 118.55%
DY 0.00 0.00 1.84 0.97 0.00 0.00 0.00 -
P/NAPS 1.00 1.73 3.80 0.00 2.47 2.44 3.50 -56.65%

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