[EFFICEN] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.31%
YoY- 63.14%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Revenue 65,454 59,500 56,410 43,012 31,125 22,770 22,761 23.50%
PBT 18,600 17,488 17,180 14,002 9,234 5,991 6,418 23.70%
Tax -1,865 -1,653 -2,057 -1,887 -1,808 -1,445 -1,426 5.51%
NP 16,735 15,835 15,123 12,115 7,426 4,546 4,992 27.35%
-
NP to SH 16,735 15,835 15,123 12,115 7,426 4,546 4,992 27.35%
-
Tax Rate 10.03% 9.45% 11.97% 13.48% 19.58% 24.12% 22.22% -
Total Cost 48,719 43,665 41,287 30,897 23,699 18,224 17,769 22.33%
-
Net Worth 99,781 83,052 69,107 48,152 37,142 24,338 24,338 32.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Div 11,297 - 2,298 1,055 1,197 - - -
Div Payout % 67.51% - 15.20% 8.71% 16.12% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Net Worth 99,781 83,052 69,107 48,152 37,142 24,338 24,338 32.58%
NOSH 665,208 660,196 329,083 300,952 119,813 90,140 90,140 49.11%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
NP Margin 25.57% 26.61% 26.81% 28.17% 23.86% 19.96% 21.93% -
ROE 16.77% 19.07% 21.88% 25.16% 19.99% 18.68% 20.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
RPS 9.84 9.01 17.14 14.29 25.98 25.26 25.25 -17.16%
EPS 2.52 2.40 4.60 4.03 6.20 5.04 5.54 -14.56%
DPS 1.70 0.00 0.70 0.35 1.00 0.00 0.00 -
NAPS 0.15 0.1258 0.21 0.16 0.31 0.27 0.27 -11.08%
Adjusted Per Share Value based on latest NOSH - 300,952
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
RPS 8.05 7.32 6.94 5.29 3.83 2.80 2.80 23.50%
EPS 2.06 1.95 1.86 1.49 0.91 0.56 0.61 27.54%
DPS 1.39 0.00 0.28 0.13 0.15 0.00 0.00 -
NAPS 0.1227 0.1021 0.085 0.0592 0.0457 0.0299 0.0299 32.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.22 0.10 0.50 0.50 0.27 0.00 0.00 -
P/RPS 2.24 1.11 2.92 3.50 1.04 0.00 0.00 -
P/EPS 8.74 4.17 10.88 12.42 4.36 0.00 0.00 -
EY 11.44 23.99 9.19 8.05 22.96 0.00 0.00 -
DY 7.73 0.00 1.40 0.70 3.70 0.00 0.00 -
P/NAPS 1.47 0.79 2.38 3.13 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Date 24/02/10 26/02/09 27/02/08 26/02/07 22/02/06 - - -
Price 0.22 0.10 0.38 0.56 0.26 0.00 0.00 -
P/RPS 2.24 1.11 2.22 3.92 1.00 0.00 0.00 -
P/EPS 8.74 4.17 8.27 13.91 4.19 0.00 0.00 -
EY 11.44 23.99 12.09 7.19 23.84 0.00 0.00 -
DY 7.73 0.00 1.84 0.63 3.85 0.00 0.00 -
P/NAPS 1.47 0.79 1.81 3.50 0.84 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