[EFFICEN] QoQ Cumulative 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- 53.58%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 29,672 15,169 56,410 40,156 26,095 13,375 43,012 -21.94%
PBT 9,550 4,900 17,180 12,588 8,366 4,323 14,002 -22.53%
Tax -1,109 -595 -2,058 -1,415 -1,091 -560 -1,888 -29.88%
NP 8,441 4,305 15,122 11,173 7,275 3,763 12,114 -21.42%
-
NP to SH 8,441 4,305 15,122 11,173 7,275 3,763 12,114 -21.42%
-
Tax Rate 11.61% 12.14% 11.98% 11.24% 13.04% 12.95% 13.48% -
Total Cost 21,231 10,864 41,288 28,983 18,820 9,612 30,898 -22.14%
-
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 1,146 - - - -
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 11.64% 5.95% 46.10% 0.00% 11.68% 6.39% 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 4.50 4.62 17.20 12.26 7.96 4.09 14.34 -53.85%
EPS 1.28 1.31 2.30 1.70 2.22 1.15 4.04 -53.55%
DPS 0.00 0.00 0.70 0.35 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 3.20 1.64 6.09 4.33 2.82 1.44 4.64 -21.95%
EPS 0.91 0.46 1.63 1.21 0.79 0.41 1.31 -21.58%
DPS 0.00 0.00 0.25 0.12 0.00 0.00 0.00 -
NAPS 0.0783 0.078 0.0354 0.00 0.0672 0.0636 0.0518 31.74%
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 3.11 9.53 2.91 3.92 6.28 11.25 3.49 -7.40%
P/EPS 10.94 33.59 10.85 14.08 22.52 40.00 12.38 -7.92%
EY 9.14 2.98 9.22 7.10 4.44 2.50 8.08 8.57%
DY 0.00 0.00 1.40 0.73 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 2.44 8.23 2.21 3.92 5.90 10.76 3.90 -26.87%
P/EPS 8.59 29.01 8.24 14.08 21.17 38.26 13.86 -27.32%
EY 11.64 3.45 12.13 7.10 4.72 2.61 7.21 37.65%
DY 0.00 0.00 1.84 0.73 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