[EFFICEN] YoY TTM 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- 2.15%
YoY- 33.08%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 64,797 63,067 59,987 47,696 36,553 26,447 11,906 32.60%
PBT 17,503 17,978 18,364 15,309 11,876 7,585 2,888 35.00%
Tax -1,688 -1,406 -2,075 -2,070 -1,928 -1,396 -812 12.96%
NP 15,815 16,572 16,289 13,239 9,948 6,189 2,076 40.25%
-
NP to SH 15,815 16,572 16,289 13,239 9,948 6,189 2,076 40.25%
-
Tax Rate 9.64% 7.82% 11.30% 13.52% 16.23% 18.40% 28.12% -
Total Cost 48,982 46,495 43,698 34,457 26,605 20,258 9,830 30.67%
-
Net Worth 98,796 92,510 72,215 62,362 0 140,219 10,522 45.22%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 9,978 1,319 2,298 1,055 1,197 - - -
Div Payout % 63.09% 7.96% 14.11% 7.97% 12.04% - - -
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 98,796 92,510 72,215 62,362 0 140,219 10,522 45.22%
NOSH 658,644 660,789 656,507 328,224 120,185 119,845 8,993 104.47%
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 24.41% 26.28% 27.15% 27.76% 27.22% 23.40% 17.44% -
ROE 16.01% 17.91% 22.56% 21.23% 0.00% 4.41% 19.73% -
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 9.84 9.54 9.14 14.53 30.41 22.07 132.38 -35.14%
EPS 2.40 2.51 2.48 4.03 8.28 5.16 23.08 -31.41%
DPS 1.50 0.20 0.35 0.32 1.00 0.00 0.00 -
NAPS 0.15 0.14 0.11 0.19 0.00 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 6.99 6.81 6.48 5.15 3.95 2.85 1.29 32.51%
EPS 1.71 1.79 1.76 1.43 1.07 0.67 0.22 40.72%
DPS 1.08 0.14 0.25 0.11 0.13 0.00 0.00 -
NAPS 0.1066 0.0999 0.078 0.0673 0.00 0.1514 0.0114 45.12%
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 1.93 1.47 1.53 3.44 1.18 1.04 0.00 -
P/EPS 7.91 5.58 5.64 12.40 4.35 4.45 0.00 -
EY 12.64 17.91 17.72 8.07 22.99 22.45 0.00 -
DY 7.89 1.43 2.50 0.64 2.78 0.00 0.00 -
P/NAPS 1.27 1.00 1.27 2.63 0.00 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 - - -
Price 0.19 0.14 0.11 0.47 0.41 0.00 0.00 -
P/RPS 1.93 1.47 1.20 3.23 1.35 0.00 0.00 -
P/EPS 7.91 5.58 4.43 11.65 4.95 0.00 0.00 -
EY 12.64 17.91 22.56 8.58 20.19 0.00 0.00 -
DY 7.89 1.43 3.18 0.68 2.44 0.00 0.00 -
P/NAPS 1.27 1.00 1.00 2.47 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