[EFFICEN] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.59%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 50,292 44,010 40,156 31,277 23,925 17,538 0 -
PBT 14,711 13,872 12,588 10,197 6,814 4,407 0 -
Tax -1,169 -1,424 -1,415 -1,243 -1,317 -1,141 0 -
NP 13,542 12,448 11,173 8,954 5,497 3,266 0 -
-
NP to SH 13,542 12,448 11,173 8,954 5,497 3,266 0 -
-
Tax Rate 7.95% 10.27% 11.24% 12.19% 19.33% 25.89% - -
Total Cost 36,750 31,562 28,983 22,323 18,428 14,272 0 -
-
Net Worth 92,033 79,034 0 45,070 0 11,696 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,314 - 1,146 1,051 1,200 - - -
Div Payout % 9.71% - 10.26% 11.74% 21.83% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 92,033 79,034 0 45,070 0 11,696 0 -
NOSH 657,378 658,624 327,653 300,469 120,021 89,972 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 26.93% 28.28% 27.82% 28.63% 22.98% 18.62% 0.00% -
ROE 14.71% 15.75% 0.00% 19.87% 0.00% 27.92% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.65 6.68 12.26 10.41 19.93 19.49 0.00 -
EPS 2.06 1.89 1.70 2.98 1.83 3.63 0.00 -
DPS 0.20 0.00 0.35 0.35 1.00 0.00 0.00 -
NAPS 0.14 0.12 0.00 0.15 0.00 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 301,505
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.18 5.41 4.94 3.85 2.94 2.16 0.00 -
EPS 1.66 1.53 1.37 1.10 0.68 0.40 0.00 -
DPS 0.16 0.00 0.14 0.13 0.15 0.00 0.00 -
NAPS 0.1132 0.0972 0.00 0.0554 0.00 0.0144 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.20 0.12 0.48 0.40 0.23 0.00 0.00 -
P/RPS 2.61 1.80 3.92 3.84 1.15 0.00 0.00 -
P/EPS 9.71 6.35 14.08 13.42 5.02 0.00 0.00 -
EY 10.30 15.75 7.10 7.45 19.91 0.00 0.00 -
DY 1.00 0.00 0.73 0.87 4.35 0.00 0.00 -
P/NAPS 1.43 1.00 0.00 2.67 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 28/11/07 22/11/06 23/11/05 05/01/05 - -
Price 0.19 0.09 0.48 0.40 0.24 0.00 0.00 -
P/RPS 2.48 1.35 3.92 3.84 1.20 0.00 0.00 -
P/EPS 9.22 4.76 14.08 13.42 5.24 0.00 0.00 -
EY 10.84 21.00 7.10 7.45 19.08 0.00 0.00 -
DY 1.05 0.00 0.73 0.87 4.17 0.00 0.00 -
P/NAPS 1.36 0.75 0.00 2.67 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