[EFFICEN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -71.32%
YoY- 56.35%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Revenue 31,125 23,925 15,983 7,015 22,770 22,770 17,538 58.11%
PBT 9,276 6,814 4,417 1,758 5,991 5,991 4,407 81.19%
Tax -1,849 -1,317 -788 -454 -1,444 -1,444 -1,141 47.04%
NP 7,427 5,497 3,629 1,304 4,547 4,547 3,266 92.73%
-
NP to SH 7,427 5,497 3,629 1,304 4,547 4,547 3,266 92.73%
-
Tax Rate 19.93% 19.33% 17.84% 25.82% 24.10% 24.10% 25.89% -
Total Cost 23,698 18,428 12,354 5,711 18,223 18,223 14,272 49.93%
-
Net Worth 37,194 0 140,593 32,300 24,310 24,310 11,696 151.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Div 1,199 1,200 - - - - - -
Div Payout % 16.16% 21.83% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Net Worth 37,194 0 140,593 32,300 24,310 24,310 11,696 151.93%
NOSH 119,983 120,021 120,165 119,633 90,039 90,039 89,972 25.84%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
NP Margin 23.86% 22.98% 22.71% 18.59% 19.97% 19.97% 18.62% -
ROE 19.97% 0.00% 2.58% 4.04% 18.70% 18.70% 27.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
RPS 25.94 19.93 13.30 5.86 25.29 25.29 19.49 25.65%
EPS 6.19 1.83 3.02 1.09 5.05 5.05 3.63 53.15%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.00 1.17 0.27 0.27 0.27 0.13 100.18%
Adjusted Per Share Value based on latest NOSH - 119,633
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
RPS 3.83 2.94 1.97 0.86 2.80 2.80 2.16 58.00%
EPS 0.91 0.68 0.45 0.16 0.56 0.56 0.40 92.80%
DPS 0.15 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.00 0.1729 0.0397 0.0299 0.0299 0.0144 151.52%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.27 0.23 0.23 0.27 0.00 0.00 0.00 -
P/RPS 1.04 1.15 1.73 4.60 0.00 0.00 0.00 -
P/EPS 4.36 5.02 7.62 24.77 0.00 0.00 0.00 -
EY 22.93 19.91 13.13 4.04 0.00 0.00 0.00 -
DY 3.70 4.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.20 1.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Date 22/02/06 23/11/05 30/08/05 30/05/05 - 24/02/05 05/01/05 -
Price 0.26 0.24 0.23 0.20 0.00 0.28 0.00 -
P/RPS 1.00 1.20 1.73 3.41 0.00 1.11 0.00 -
P/EPS 4.20 5.24 7.62 18.35 0.00 5.54 0.00 -
EY 23.81 19.08 13.13 5.45 0.00 18.04 0.00 -
DY 3.85 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.20 0.74 0.00 1.04 0.00 -

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