[EFFICEN] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.7%
YoY- 63.82%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 14,061 12,720 13,375 11,735 9,866 9,357 12,054 10.80%
PBT 4,222 4,043 4,323 3,805 3,138 3,603 3,456 14.26%
Tax -323 -531 -560 -645 -334 -370 -538 -28.81%
NP 3,899 3,512 3,763 3,160 2,804 3,233 2,918 21.29%
-
NP to SH 3,899 3,512 3,763 3,160 2,804 3,233 2,918 21.29%
-
Tax Rate 7.65% 13.13% 12.95% 16.95% 10.64% 10.27% 15.57% -
Total Cost 10,162 9,208 9,612 8,575 7,062 6,124 9,136 7.34%
-
Net Worth 65,529 62,362 58,899 48,152 45,225 43,266 39,627 39.79%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,146 - - - 1,055 - - -
Div Payout % 29.41% - - - 37.63% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,529 62,362 58,899 48,152 45,225 43,266 39,627 39.79%
NOSH 327,647 328,224 327,217 300,952 301,505 120,185 120,082 95.14%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 27.73% 27.61% 28.13% 26.93% 28.42% 34.55% 24.21% -
ROE 5.95% 5.63% 6.39% 6.56% 6.20% 7.47% 7.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.29 3.88 4.09 3.90 3.27 7.79 10.04 -43.24%
EPS 1.19 1.07 1.15 1.05 0.93 2.69 2.43 -37.84%
DPS 0.35 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.20 0.19 0.18 0.16 0.15 0.36 0.33 -28.36%
Adjusted Per Share Value based on latest NOSH - 300,952
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.52 1.37 1.44 1.27 1.06 1.01 1.30 10.97%
EPS 0.42 0.38 0.41 0.34 0.30 0.35 0.31 22.41%
DPS 0.12 0.00 0.00 0.00 0.11 0.00 0.00 -
NAPS 0.0707 0.0673 0.0636 0.052 0.0488 0.0467 0.0428 39.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.48 0.50 0.46 0.50 0.40 0.36 0.26 -
P/RPS 11.18 12.90 11.25 12.82 12.22 4.62 2.59 164.87%
P/EPS 40.34 46.73 40.00 47.62 43.01 13.38 10.70 142.03%
EY 2.48 2.14 2.50 2.10 2.33 7.47 9.35 -58.68%
DY 0.73 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 2.40 2.63 2.56 3.13 2.67 1.00 0.79 109.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 23/08/07 21/05/07 26/02/07 22/11/06 22/08/06 24/05/06 -
Price 0.48 0.47 0.44 0.56 0.40 0.41 0.33 -
P/RPS 11.18 12.13 10.76 14.36 12.22 5.27 3.29 125.86%
P/EPS 40.34 43.93 38.26 53.33 43.01 15.24 13.58 106.50%
EY 2.48 2.28 2.61 1.88 2.33 6.56 7.36 -51.54%
DY 0.73 0.00 0.00 0.00 0.87 0.00 0.00 -
P/NAPS 2.40 2.47 2.44 3.50 2.67 1.14 1.00 79.16%

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