[EFFICEN] QoQ 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- 11.02%
YoY- 39.05%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 14,503 15,169 16,254 14,061 12,720 13,375 11,735 15.17%
PBT 4,650 4,900 4,592 4,222 4,043 4,323 3,805 14.31%
Tax -514 -595 -643 -323 -531 -560 -645 -14.05%
NP 4,136 4,305 3,949 3,899 3,512 3,763 3,160 19.67%
-
NP to SH 4,136 4,305 3,949 3,899 3,512 3,763 3,160 19.67%
-
Tax Rate 11.05% 12.14% 14.00% 7.65% 13.13% 12.95% 16.95% -
Total Cost 10,367 10,864 12,305 10,162 9,208 9,612 8,575 13.50%
-
Net Worth 72,215 72,297 69,107 65,529 62,362 58,899 48,152 31.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,151 1,146 - - - -
Div Payout % - - 29.17% 29.41% - - - -
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 72,215 72,297 69,107 65,529 62,362 58,899 48,152 31.05%
NOSH 656,507 328,625 329,083 327,647 328,224 327,217 300,952 68.28%
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 28.52% 28.38% 24.30% 27.73% 27.61% 28.13% 26.93% -
ROE 5.73% 5.95% 5.71% 5.95% 5.63% 6.39% 6.56% -
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 2.21 4.62 4.94 4.29 3.88 4.09 3.90 -31.54%
EPS 0.63 1.31 1.20 1.19 1.07 1.15 1.05 -28.88%
DPS 0.00 0.00 0.35 0.35 0.00 0.00 0.00 -
NAPS 0.11 0.22 0.21 0.20 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 1.57 1.64 1.75 1.52 1.37 1.44 1.27 15.20%
EPS 0.45 0.46 0.43 0.42 0.38 0.41 0.34 20.56%
DPS 0.00 0.00 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.078 0.078 0.0746 0.0707 0.0673 0.0636 0.052 31.06%
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 6.34 9.53 10.12 11.18 12.90 11.25 12.82 -37.49%
P/EPS 22.22 33.59 41.67 40.34 46.73 40.00 47.62 -39.86%
EY 4.50 2.98 2.40 2.48 2.14 2.50 2.10 66.28%
DY 0.00 0.00 0.70 0.73 0.00 0.00 0.00 -
P/NAPS 1.27 2.00 2.38 2.40 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 4.98 8.23 7.69 11.18 12.13 10.76 14.36 -50.67%
P/EPS 17.46 29.01 31.67 40.34 43.93 38.26 53.33 -52.52%
EY 5.73 3.45 3.16 2.48 2.28 2.61 1.88 110.35%
DY 0.00 0.00 0.92 0.73 0.00 0.00 0.00 -
P/NAPS 1.00 1.73 1.81 2.40 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