[EFFICEN] YoY 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- 11.02%
YoY- 39.05%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
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 14,594 17,053 14,338 14,061 9,866 7,943 5,632 17.18%
PBT 3,028 4,671 4,322 4,222 3,138 2,397 1,519 12.17%
Tax -30 -307 -315 -323 -334 -529 -329 -32.89%
NP 2,998 4,364 4,007 3,899 2,804 1,868 1,190 16.64%
-
NP to SH 2,998 4,364 4,007 3,899 2,804 1,868 1,190 16.64%
-
Tax Rate 0.99% 6.57% 7.29% 7.65% 10.64% 22.07% 21.66% -
Total Cost 11,596 12,689 10,331 10,162 7,062 6,075 4,442 17.33%
-
Net Worth 97,760 92,569 78,826 65,529 45,225 0 11,719 42.38%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 977 - - 1,146 1,055 1,197 - -
Div Payout % 32.61% - - 29.41% 37.63% 64.10% - -
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 97,760 92,569 78,826 65,529 45,225 0 11,719 42.38%
NOSH 651,739 661,212 656,885 327,647 301,505 119,743 90,151 39.03%
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 20.54% 25.59% 27.95% 27.73% 28.42% 23.52% 21.13% -
ROE 3.07% 4.71% 5.08% 5.95% 6.20% 0.00% 10.15% -
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 2.24 2.58 2.18 4.29 3.27 6.63 6.25 -15.71%
EPS 0.46 0.66 0.61 1.19 0.93 0.62 1.32 -16.10%
DPS 0.15 0.00 0.00 0.35 0.35 1.00 0.00 -
NAPS 0.15 0.14 0.12 0.20 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 1.58 1.84 1.55 1.52 1.06 0.86 0.61 17.18%
EPS 0.32 0.47 0.43 0.42 0.30 0.20 0.13 16.19%
DPS 0.11 0.00 0.00 0.12 0.11 0.13 0.00 -
NAPS 0.1055 0.0999 0.0851 0.0707 0.0488 0.00 0.0127 42.28%
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 8.04 7.75 5.50 11.18 12.22 3.47 0.00 -
P/EPS 39.13 30.30 19.67 40.34 43.01 14.74 0.00 -
EY 2.56 3.30 5.08 2.48 2.33 6.78 0.00 -
DY 0.83 0.00 0.00 0.73 0.87 4.35 0.00 -
P/NAPS 1.20 1.43 1.00 2.40 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 8.04 7.37 4.12 11.18 12.22 3.62 0.00 -
P/EPS 39.13 28.79 14.75 40.34 43.01 15.38 0.00 -
EY 2.56 3.47 6.78 2.48 2.33 6.50 0.00 -
DY 0.83 0.00 0.00 0.73 0.87 4.17 0.00 -
P/NAPS 1.20 1.36 0.75 2.40 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