[EFFICEN] YoY Annualized 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- 2.39%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 62,901 67,056 58,680 53,541 41,702 31,900 23,384 17.92%
PBT 15,961 19,614 18,496 16,784 13,596 9,085 5,876 18.11%
Tax -953 -1,558 -1,898 -1,886 -1,657 -1,756 -1,521 -7.49%
NP 15,008 18,056 16,597 14,897 11,938 7,329 4,354 22.89%
-
NP to SH 15,008 18,056 16,597 14,897 11,938 7,329 4,354 22.89%
-
Tax Rate 5.97% 7.94% 10.26% 11.24% 12.19% 19.33% 25.88% -
Total Cost 47,893 49,000 42,082 38,644 29,764 24,570 19,029 16.62%
-
Net Worth 98,736 92,033 79,034 0 45,070 0 11,696 42.67%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,316 1,753 - 1,529 1,402 1,600 - -
Div Payout % 8.77% 9.71% - 10.26% 11.74% 21.83% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 98,736 92,033 79,034 0 45,070 0 11,696 42.67%
NOSH 658,245 657,378 658,624 327,653 300,469 120,021 89,972 39.30%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.86% 26.93% 28.28% 27.82% 28.63% 22.98% 18.62% -
ROE 15.20% 19.62% 21.00% 0.00% 26.49% 0.00% 37.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.56 10.20 8.91 16.34 13.88 26.58 25.99 -15.34%
EPS 2.28 2.75 2.52 2.27 3.97 2.44 4.84 -11.78%
DPS 0.20 0.27 0.00 0.47 0.47 1.33 0.00 -
NAPS 0.15 0.14 0.12 0.00 0.15 0.00 0.13 2.41%
Adjusted Per Share Value based on latest NOSH - 327,647
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.79 7.24 6.33 5.78 4.50 3.44 2.52 17.95%
EPS 1.62 1.95 1.79 1.61 1.29 0.79 0.47 22.89%
DPS 0.14 0.19 0.00 0.17 0.15 0.17 0.00 -
NAPS 0.1066 0.0993 0.0853 0.00 0.0486 0.00 0.0126 42.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.18 0.20 0.12 0.48 0.40 0.23 0.00 -
P/RPS 1.88 1.96 1.35 2.94 2.88 0.87 0.00 -
P/EPS 7.89 7.28 4.76 10.56 10.07 3.77 0.00 -
EY 12.67 13.73 21.00 9.47 9.93 26.55 0.00 -
DY 1.11 1.33 0.00 0.97 1.17 5.80 0.00 -
P/NAPS 1.20 1.43 1.00 0.00 2.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 28/11/07 22/11/06 23/11/05 05/01/05 -
Price 0.18 0.19 0.09 0.48 0.40 0.24 0.00 -
P/RPS 1.88 1.86 1.01 2.94 2.88 0.90 0.00 -
P/EPS 7.89 6.92 3.57 10.56 10.07 3.93 0.00 -
EY 12.67 14.46 28.00 9.47 9.93 25.44 0.00 -
DY 1.11 1.40 0.00 0.97 1.17 5.56 0.00 -
P/NAPS 1.20 1.36 0.75 0.00 2.67 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