[EFFICEN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -13.27%
YoY- 50.11%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 12,720 13,375 11,735 9,866 9,357 12,054 7,199 46.30%
PBT 4,043 4,323 3,805 3,138 3,603 3,456 2,420 40.92%
Tax -531 -560 -645 -334 -370 -538 -491 5.37%
NP 3,512 3,763 3,160 2,804 3,233 2,918 1,929 49.26%
-
NP to SH 3,512 3,763 3,160 2,804 3,233 2,918 1,929 49.26%
-
Tax Rate 13.13% 12.95% 16.95% 10.64% 10.27% 15.57% 20.29% -
Total Cost 9,208 9,612 8,575 7,062 6,124 9,136 5,270 45.21%
-
Net Worth 62,362 58,899 48,152 45,225 43,266 39,627 37,142 41.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 1,055 - - - -
Div Payout % - - - 37.63% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 62,362 58,899 48,152 45,225 43,266 39,627 37,142 41.39%
NOSH 328,224 327,217 300,952 301,505 120,185 120,082 119,813 96.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.61% 28.13% 26.93% 28.42% 34.55% 24.21% 26.80% -
ROE 5.63% 6.39% 6.56% 6.20% 7.47% 7.36% 5.19% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.88 4.09 3.90 3.27 7.79 10.04 6.01 -25.36%
EPS 1.07 1.15 1.05 0.93 2.69 2.43 1.61 -23.90%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.16 0.15 0.36 0.33 0.31 -27.91%
Adjusted Per Share Value based on latest NOSH - 301,505
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.56 1.64 1.44 1.21 1.15 1.48 0.89 45.52%
EPS 0.43 0.46 0.39 0.34 0.40 0.36 0.24 47.67%
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0767 0.0724 0.0592 0.0556 0.0532 0.0487 0.0457 41.36%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.50 0.46 0.50 0.40 0.36 0.26 0.27 -
P/RPS 12.90 11.25 12.82 12.22 4.62 2.59 4.49 102.48%
P/EPS 46.73 40.00 47.62 43.01 13.38 10.70 16.77 98.39%
EY 2.14 2.50 2.10 2.33 7.47 9.35 5.96 -49.57%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 2.63 2.56 3.13 2.67 1.00 0.79 0.87 109.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 21/05/07 26/02/07 22/11/06 22/08/06 24/05/06 22/02/06 -
Price 0.47 0.44 0.56 0.40 0.41 0.33 0.26 -
P/RPS 12.13 10.76 14.36 12.22 5.27 3.29 4.33 99.09%
P/EPS 43.93 38.26 53.33 43.01 15.24 13.58 16.15 95.21%
EY 2.28 2.61 1.88 2.33 6.56 7.36 6.19 -48.70%
DY 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
P/NAPS 2.47 2.44 3.50 2.67 1.14 1.00 0.84 105.65%

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