[EFFICEN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
02-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -71.53%
YoY- 14.4%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 59,500 44,010 29,672 15,169 56,410 40,156 26,095 72.80%
PBT 17,468 13,872 9,550 4,900 17,180 12,588 8,366 62.99%
Tax -1,653 -1,424 -1,109 -595 -2,058 -1,415 -1,091 31.75%
NP 15,815 12,448 8,441 4,305 15,122 11,173 7,275 67.41%
-
NP to SH 15,815 12,448 8,441 4,305 15,122 11,173 7,275 67.41%
-
Tax Rate 9.46% 10.27% 11.61% 12.14% 11.98% 11.24% 13.04% -
Total Cost 43,685 31,562 21,231 10,864 41,288 28,983 18,820 74.86%
-
Net Worth 82,896 79,034 72,539 72,297 32,802 0 62,263 20.91%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 2,296 1,146 - -
Div Payout % - - - - 15.18% 10.26% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 82,896 79,034 72,539 72,297 32,802 0 62,263 20.91%
NOSH 658,958 658,624 659,453 328,625 328,026 327,653 327,702 58.97%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 26.58% 28.28% 28.45% 28.38% 26.81% 27.82% 27.88% -
ROE 19.08% 15.75% 11.64% 5.95% 46.10% 0.00% 11.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.03 6.68 4.50 4.62 17.20 12.26 7.96 8.73%
EPS 2.40 1.89 1.28 1.31 2.30 1.70 2.22 5.30%
DPS 0.00 0.00 0.00 0.00 0.70 0.35 0.00 -
NAPS 0.1258 0.12 0.11 0.22 0.10 0.00 0.19 -23.93%
Adjusted Per Share Value based on latest NOSH - 328,625
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.42 4.75 3.20 1.64 6.09 4.33 2.82 72.62%
EPS 1.71 1.34 0.91 0.46 1.63 1.21 0.79 66.94%
DPS 0.00 0.00 0.00 0.00 0.25 0.12 0.00 -
NAPS 0.0895 0.0853 0.0783 0.078 0.0354 0.00 0.0672 20.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.12 0.14 0.44 0.50 0.48 0.50 -
P/RPS 1.11 1.80 3.11 9.53 2.91 3.92 6.28 -68.33%
P/EPS 4.17 6.35 10.94 33.59 10.85 14.08 22.52 -67.34%
EY 24.00 15.75 9.14 2.98 9.22 7.10 4.44 206.43%
DY 0.00 0.00 0.00 0.00 1.40 0.73 0.00 -
P/NAPS 0.79 1.00 1.27 2.00 5.00 0.00 2.63 -54.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 25/08/08 02/05/08 27/02/08 28/11/07 23/08/07 -
Price 0.10 0.09 0.11 0.38 0.38 0.48 0.47 -
P/RPS 1.11 1.35 2.44 8.23 2.21 3.92 5.90 -67.00%
P/EPS 4.17 4.76 8.59 29.01 8.24 14.08 21.17 -65.97%
EY 24.00 21.00 11.64 3.45 12.13 7.10 4.72 194.24%
DY 0.00 0.00 0.00 0.00 1.84 0.73 0.00 -
P/NAPS 0.79 0.75 1.00 1.73 3.80 0.00 2.47 -53.06%

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