[EFFICEN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.34%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 65,164 66,478 59,344 52,190 42,822 31,966 23,812 18.25%
PBT 17,886 20,080 19,100 16,732 14,118 8,834 5,776 20.71%
Tax -1,370 -1,724 -2,218 -2,182 -1,818 -1,576 -1,624 -2.79%
NP 16,516 18,356 16,882 14,550 12,300 7,258 4,152 25.86%
-
NP to SH 16,516 18,356 16,882 14,550 12,300 7,258 4,152 25.86%
-
Tax Rate 7.66% 8.59% 11.61% 13.04% 12.88% 17.84% 28.12% -
Total Cost 48,648 48,122 42,462 37,640 30,522 24,708 19,660 16.29%
-
Net Worth 99,096 92,440 72,539 62,263 43,242 140,593 10,528 45.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 2,641 - - - - - -
Div Payout % - 14.39% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 99,096 92,440 72,539 62,263 43,242 140,593 10,528 45.28%
NOSH 660,640 660,287 659,453 327,702 120,117 120,165 8,998 104.56%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 25.35% 27.61% 28.45% 27.88% 28.72% 22.71% 17.44% -
ROE 16.67% 19.86% 23.27% 23.37% 28.44% 5.16% 39.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.86 10.07 9.00 15.93 35.65 26.60 264.62 -42.19%
EPS 2.50 2.78 2.56 4.44 10.24 6.04 46.14 -38.47%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.11 0.19 0.36 1.17 1.17 -28.97%
Adjusted Per Share Value based on latest NOSH - 328,224
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.01 8.17 7.30 6.42 5.27 3.93 2.93 18.23%
EPS 2.03 2.26 2.08 1.79 1.51 0.89 0.51 25.87%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.1137 0.0892 0.0766 0.0532 0.1729 0.0129 45.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.19 0.14 0.14 0.50 0.36 0.23 0.00 -
P/RPS 1.93 1.39 1.56 3.14 1.01 0.86 0.00 -
P/EPS 7.60 5.04 5.47 11.26 3.52 3.81 0.00 -
EY 13.16 19.86 18.29 8.88 28.44 26.26 0.00 -
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.00 1.27 2.63 1.00 0.20 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 25/08/08 23/08/07 22/08/06 30/08/05 05/01/05 -
Price 0.19 0.14 0.11 0.47 0.41 0.23 0.00 -
P/RPS 1.93 1.39 1.22 2.95 1.15 0.86 0.00 -
P/EPS 7.60 5.04 4.30 10.59 4.00 3.81 0.00 -
EY 13.16 19.86 23.27 9.45 24.98 26.26 0.00 -
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.00 1.00 2.47 1.14 0.20 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