[EFFICEN] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 24.25%
YoY- 28.96%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 56,410 53,541 52,190 53,500 43,012 41,702 42,822 20.10%
PBT 17,180 16,784 16,732 17,292 14,002 13,596 14,118 13.94%
Tax -2,058 -1,886 -2,182 -2,240 -1,888 -1,657 -1,818 8.59%
NP 15,122 14,897 14,550 15,052 12,114 11,938 12,300 14.72%
-
NP to SH 15,122 14,897 14,550 15,052 12,114 11,938 12,300 14.72%
-
Tax Rate 11.98% 11.24% 13.04% 12.95% 13.48% 12.19% 12.88% -
Total Cost 41,288 38,644 37,640 38,448 30,898 29,764 30,522 22.24%
-
Net Worth 32,802 0 62,263 58,899 47,976 45,070 43,242 -16.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,296 1,529 - - - 1,402 - -
Div Payout % 15.18% 10.26% - - - 11.74% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 32,802 0 62,263 58,899 47,976 45,070 43,242 -16.78%
NOSH 328,026 327,653 327,702 327,217 300,952 300,469 120,117 95.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 26.81% 27.82% 27.88% 28.13% 28.16% 28.63% 28.72% -
ROE 46.10% 0.00% 23.37% 25.56% 25.25% 26.49% 28.44% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.20 16.34 15.93 16.35 14.34 13.88 35.65 -38.40%
EPS 2.30 2.27 4.44 4.60 4.04 3.97 10.24 -62.94%
DPS 0.70 0.47 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.10 0.00 0.19 0.18 0.16 0.15 0.36 -57.32%
Adjusted Per Share Value based on latest NOSH - 327,217
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.94 6.58 6.42 6.58 5.29 5.13 5.27 20.08%
EPS 1.86 1.83 1.79 1.85 1.49 1.47 1.51 14.86%
DPS 0.28 0.19 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.0403 0.00 0.0766 0.0724 0.059 0.0554 0.0532 -16.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.48 0.50 0.46 0.50 0.40 0.36 -
P/RPS 2.91 2.94 3.14 2.81 3.49 2.88 1.01 102.08%
P/EPS 10.85 10.56 11.26 10.00 12.38 10.07 3.52 111.36%
EY 9.22 9.47 8.88 10.00 8.08 9.93 28.44 -52.71%
DY 1.40 0.97 0.00 0.00 0.00 1.17 0.00 -
P/NAPS 5.00 0.00 2.63 2.56 3.13 2.67 1.00 191.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 23/08/07 21/05/07 26/02/07 22/11/06 22/08/06 -
Price 0.38 0.48 0.47 0.44 0.56 0.40 0.41 -
P/RPS 2.21 2.94 2.95 2.69 3.90 2.88 1.15 54.38%
P/EPS 8.24 10.56 10.59 9.57 13.86 10.07 4.00 61.68%
EY 12.13 9.47 9.45 10.45 7.21 9.93 24.98 -38.13%
DY 1.84 0.97 0.00 0.00 0.00 1.17 0.00 -
P/NAPS 3.80 0.00 2.47 2.44 3.50 2.67 1.14 122.65%

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