[EFFICEN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.5%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 36,553 36,164 31,125 29,158 26,447 23,111 22,761 37.25%
PBT 11,876 10,938 9,234 8,398 7,585 6,439 6,418 50.89%
Tax -1,928 -1,898 -1,808 -1,621 -1,396 -1,385 -1,426 22.33%
NP 9,948 9,040 7,426 6,777 6,189 5,054 4,992 58.55%
-
NP to SH 9,948 9,040 7,426 6,777 6,189 5,054 4,992 58.55%
-
Tax Rate 16.23% 17.35% 19.58% 19.30% 18.40% 21.51% 22.22% -
Total Cost 26,605 27,124 23,699 22,381 20,258 18,057 17,769 30.97%
-
Net Worth 0 0 37,142 0 140,219 32,300 24,338 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,197 1,197 1,197 1,197 - - - -
Div Payout % 12.04% 13.25% 16.12% 17.67% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 0 37,142 0 140,219 32,300 24,338 -
NOSH 120,185 120,082 119,813 119,743 119,845 119,633 90,140 21.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 27.22% 25.00% 23.86% 23.24% 23.40% 21.87% 21.93% -
ROE 0.00% 0.00% 19.99% 0.00% 4.41% 15.65% 20.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.41 30.12 25.98 24.35 22.07 19.32 25.25 13.23%
EPS 8.28 7.53 6.20 5.66 5.16 4.22 5.54 30.81%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.31 0.00 1.17 0.27 0.27 -
Adjusted Per Share Value based on latest NOSH - 119,743
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.49 4.45 3.83 3.59 3.25 2.84 2.80 37.12%
EPS 1.22 1.11 0.91 0.83 0.76 0.62 0.61 58.94%
DPS 0.15 0.15 0.15 0.15 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0457 0.00 0.1724 0.0397 0.0299 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.36 0.26 0.27 0.23 0.23 0.27 0.00 -
P/RPS 1.18 0.86 1.04 0.94 1.04 1.40 0.00 -
P/EPS 4.35 3.45 4.36 4.06 4.45 6.39 0.00 -
EY 22.99 28.95 22.96 24.61 22.45 15.65 0.00 -
DY 2.78 3.85 3.70 4.35 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.87 0.00 0.20 1.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 24/05/06 22/02/06 - - - - -
Price 0.41 0.33 0.26 0.00 0.00 0.00 0.00 -
P/RPS 1.35 1.10 1.00 0.00 0.00 0.00 0.00 -
P/EPS 4.95 4.38 4.19 0.00 0.00 0.00 0.00 -
EY 20.19 22.81 23.84 0.00 0.00 0.00 0.00 -
DY 2.44 3.03 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.84 0.00 0.00 0.00 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