[EFFICEN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 27.05%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 50,292 33,239 16,363 59,500 44,010 29,672 15,169 122.18%
PBT 14,711 10,040 4,455 17,468 13,872 9,550 4,900 107.97%
Tax -1,169 -862 -299 -1,653 -1,424 -1,109 -595 56.80%
NP 13,542 9,178 4,156 15,815 12,448 8,441 4,305 114.53%
-
NP to SH 13,542 9,178 4,156 15,815 12,448 8,441 4,305 114.53%
-
Tax Rate 7.95% 8.59% 6.71% 9.46% 10.27% 11.61% 12.14% -
Total Cost 36,750 24,061 12,207 43,685 31,562 21,231 10,864 125.17%
-
Net Worth 92,033 92,440 85,758 82,896 79,034 72,539 72,297 17.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,314 1,320 1,319 - - - - -
Div Payout % 9.71% 14.39% 31.75% - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 92,033 92,440 85,758 82,896 79,034 72,539 72,297 17.44%
NOSH 657,378 660,287 659,682 658,958 658,624 659,453 328,625 58.69%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 26.93% 27.61% 25.40% 26.58% 28.28% 28.45% 28.38% -
ROE 14.71% 9.93% 4.85% 19.08% 15.75% 11.64% 5.95% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.65 5.03 2.48 9.03 6.68 4.50 4.62 39.91%
EPS 2.06 1.39 0.63 2.40 1.89 1.28 1.31 35.18%
DPS 0.20 0.20 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.1258 0.12 0.11 0.22 -25.99%
Adjusted Per Share Value based on latest NOSH - 660,196
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.18 4.09 2.01 7.32 5.41 3.65 1.87 121.70%
EPS 1.66 1.13 0.51 1.94 1.53 1.04 0.53 113.92%
DPS 0.16 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1137 0.1054 0.1019 0.0972 0.0892 0.0889 17.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.20 0.14 0.11 0.10 0.12 0.14 0.44 -
P/RPS 2.61 2.78 4.43 1.11 1.80 3.11 9.53 -57.79%
P/EPS 9.71 10.07 17.46 4.17 6.35 10.94 33.59 -56.24%
EY 10.30 9.93 5.73 24.00 15.75 9.14 2.98 128.42%
DY 1.00 1.43 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.00 0.85 0.79 1.00 1.27 2.00 -20.02%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 20/05/09 26/02/09 28/11/08 25/08/08 02/05/08 -
Price 0.19 0.14 0.14 0.10 0.09 0.11 0.38 -
P/RPS 2.48 2.78 5.64 1.11 1.35 2.44 8.23 -55.02%
P/EPS 9.22 10.07 22.22 4.17 4.76 8.59 29.01 -53.39%
EY 10.84 9.93 4.50 24.00 21.00 11.64 3.45 114.37%
DY 1.05 1.43 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.00 1.08 0.79 0.75 1.00 1.73 -14.80%

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