[EFFICEN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 24.25%
YoY- 28.96%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 61,704 65,452 60,676 53,500 48,216 28,060 20,964 19.70%
PBT 19,284 17,820 19,600 17,292 13,824 7,032 4,628 26.83%
Tax -1,796 -1,196 -2,380 -2,240 -2,152 -1,816 -1,292 5.64%
NP 17,488 16,624 17,220 15,052 11,672 5,216 3,336 31.78%
-
NP to SH 17,488 16,624 17,220 15,052 11,672 5,216 3,336 31.78%
-
Tax Rate 9.31% 6.71% 12.14% 12.95% 15.57% 25.82% 27.92% -
Total Cost 44,216 48,828 43,456 38,448 36,544 22,844 17,628 16.55%
-
Net Worth 92,739 85,758 72,297 58,899 39,627 32,300 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 5,277 - - - - - -
Div Payout % - 31.75% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 92,739 85,758 72,297 58,899 39,627 32,300 0 -
NOSH 662,424 659,682 328,625 327,217 120,082 119,633 8,996 104.66%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 28.34% 25.40% 28.38% 28.13% 24.21% 18.59% 15.91% -
ROE 18.86% 19.38% 23.82% 25.56% 29.45% 16.15% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.31 9.92 18.46 16.35 40.15 23.46 233.02 -41.51%
EPS 2.64 2.52 5.24 4.60 9.72 4.36 37.08 -35.60%
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.22 0.18 0.33 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,217
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 7.59 8.05 7.46 6.58 5.93 3.45 2.58 19.69%
EPS 2.15 2.04 2.12 1.85 1.44 0.64 0.41 31.79%
DPS 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.114 0.1054 0.0889 0.0724 0.0487 0.0397 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.20 0.11 0.44 0.46 0.26 0.27 0.00 -
P/RPS 2.15 1.11 2.38 2.81 0.65 1.15 0.00 -
P/EPS 7.58 4.37 8.40 10.00 2.67 6.19 0.00 -
EY 13.20 22.91 11.91 10.00 37.38 16.15 0.00 -
DY 0.00 7.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.85 2.00 2.56 0.79 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 20/05/09 02/05/08 21/05/07 24/05/06 30/05/05 - -
Price 0.19 0.14 0.38 0.44 0.33 0.20 0.00 -
P/RPS 2.04 1.41 2.06 2.69 0.82 0.85 0.00 -
P/EPS 7.20 5.56 7.25 9.57 3.40 4.59 0.00 -
EY 13.89 18.00 13.79 10.45 29.45 21.80 0.00 -
DY 0.00 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.08 1.73 2.44 1.00 0.74 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