[EFFICEN] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.33%
YoY- 63.34%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 41,702 42,822 48,216 31,125 31,900 31,966 28,060 30.19%
PBT 13,596 14,118 13,824 9,276 9,085 8,834 7,032 55.13%
Tax -1,657 -1,818 -2,152 -1,849 -1,756 -1,576 -1,816 -5.92%
NP 11,938 12,300 11,672 7,427 7,329 7,258 5,216 73.58%
-
NP to SH 11,938 12,300 11,672 7,427 7,329 7,258 5,216 73.58%
-
Tax Rate 12.19% 12.88% 15.57% 19.93% 19.33% 17.84% 25.82% -
Total Cost 29,764 30,522 36,544 23,698 24,570 24,708 22,844 19.27%
-
Net Worth 45,070 43,242 39,627 37,194 0 140,593 32,300 24.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,402 - - 1,199 1,600 - - -
Div Payout % 11.74% - - 16.16% 21.83% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 45,070 43,242 39,627 37,194 0 140,593 32,300 24.84%
NOSH 300,469 120,117 120,082 119,983 120,021 120,165 119,633 84.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 28.63% 28.72% 24.21% 23.86% 22.98% 22.71% 18.59% -
ROE 26.49% 28.44% 29.45% 19.97% 0.00% 5.16% 16.15% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.88 35.65 40.15 25.94 26.58 26.60 23.46 -29.50%
EPS 3.97 10.24 9.72 6.19 2.44 6.04 4.36 -6.05%
DPS 0.47 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 0.15 0.36 0.33 0.31 0.00 1.17 0.27 -32.39%
Adjusted Per Share Value based on latest NOSH - 119,813
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.50 4.62 5.20 3.36 3.44 3.45 3.03 30.13%
EPS 1.29 1.33 1.26 0.80 0.79 0.78 0.56 74.33%
DPS 0.15 0.00 0.00 0.13 0.17 0.00 0.00 -
NAPS 0.0486 0.0467 0.0428 0.0401 0.00 0.1518 0.0349 24.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.36 0.26 0.27 0.23 0.23 0.27 -
P/RPS 2.88 1.01 0.65 1.04 0.87 0.86 1.15 84.31%
P/EPS 10.07 3.52 2.67 4.36 3.77 3.81 6.19 38.28%
EY 9.93 28.44 37.38 22.93 26.55 26.26 16.15 -27.67%
DY 1.17 0.00 0.00 3.70 5.80 0.00 0.00 -
P/NAPS 2.67 1.00 0.79 0.87 0.00 0.20 1.00 92.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 22/08/06 24/05/06 22/02/06 23/11/05 30/08/05 30/05/05 -
Price 0.40 0.41 0.33 0.26 0.24 0.23 0.20 -
P/RPS 2.88 1.15 0.82 1.00 0.90 0.86 0.85 125.42%
P/EPS 10.07 4.00 3.40 4.20 3.93 3.81 4.59 68.76%
EY 9.93 24.98 29.45 23.81 25.44 26.26 21.80 -40.77%
DY 1.17 0.00 0.00 3.85 5.56 0.00 0.00 -
P/NAPS 2.67 1.14 1.00 0.84 0.00 0.20 0.74 135.06%

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