[EFFICEN] YoY Cumulative 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- 93.33%
YoY- 18.29%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 32,582 33,239 29,672 26,095 21,411 15,983 11,906 18.25%
PBT 8,943 10,040 9,550 8,366 7,059 4,417 2,888 20.71%
Tax -685 -862 -1,109 -1,091 -909 -788 -812 -2.79%
NP 8,258 9,178 8,441 7,275 6,150 3,629 2,076 25.86%
-
NP to SH 8,258 9,178 8,441 7,275 6,150 3,629 2,076 25.86%
-
Tax Rate 7.66% 8.59% 11.61% 13.04% 12.88% 17.84% 28.12% -
Total Cost 24,324 24,061 21,231 18,820 15,261 12,354 9,830 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 - 1,320 - - - - - -
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 8.33% 9.93% 11.64% 11.68% 14.22% 2.58% 19.72% -
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 4.93 5.03 4.50 7.96 17.83 13.30 132.31 -42.19%
EPS 1.25 1.39 1.28 2.22 5.12 3.02 23.07 -38.47%
DPS 0.00 0.20 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 4.01 4.09 3.65 3.21 2.63 1.97 1.46 18.33%
EPS 1.02 1.13 1.04 0.89 0.76 0.45 0.26 25.57%
DPS 0.00 0.16 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 3.85 2.78 3.11 6.28 2.02 1.73 0.00 -
P/EPS 15.20 10.07 10.94 22.52 7.03 7.62 0.00 -
EY 6.58 9.93 9.14 4.44 14.22 13.13 0.00 -
DY 0.00 1.43 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 3.85 2.78 2.44 5.90 2.30 1.73 0.00 -
P/EPS 15.20 10.07 8.59 21.17 8.01 7.62 0.00 -
EY 6.58 9.93 11.64 4.72 12.49 13.13 0.00 -
DY 0.00 1.43 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