[EFFICEN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 30/06/04 CAGR
Revenue 31,900 31,966 28,060 22,770 22,770 23,384 23,812 26.30%
PBT 9,085 8,834 7,032 5,991 5,991 5,876 5,776 43.58%
Tax -1,756 -1,576 -1,816 -1,444 -1,444 -1,521 -1,624 6.44%
NP 7,329 7,258 5,216 4,547 4,547 4,354 4,152 57.43%
-
NP to SH 7,329 7,258 5,216 4,547 4,547 4,354 4,152 57.43%
-
Tax Rate 19.33% 17.84% 25.82% 24.10% 24.10% 25.88% 28.12% -
Total Cost 24,570 24,708 22,844 18,223 18,223 19,029 19,660 19.48%
-
Net Worth 0 140,593 32,300 24,310 24,310 11,696 10,528 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 30/06/04 CAGR
Div 1,600 - - - - - - -
Div Payout % 21.83% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 30/06/04 CAGR
Net Worth 0 140,593 32,300 24,310 24,310 11,696 10,528 -
NOSH 120,021 120,165 119,633 90,039 90,039 89,972 8,998 691.79%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 30/06/04 CAGR
NP Margin 22.98% 22.71% 18.59% 19.97% 19.97% 18.62% 17.44% -
ROE 0.00% 5.16% 16.15% 18.70% 18.70% 37.23% 39.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 30/06/04 CAGR
RPS 26.58 26.60 23.46 25.29 25.29 25.99 264.62 -84.04%
EPS 2.44 6.04 4.36 5.05 5.05 4.84 46.14 -90.44%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.17 0.27 0.27 0.27 0.13 1.17 -
Adjusted Per Share Value based on latest NOSH - 90,140
30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 30/06/04 CAGR
RPS 3.44 3.45 3.03 2.46 2.46 2.52 2.57 26.22%
EPS 0.79 0.78 0.56 0.49 0.49 0.47 0.45 56.75%
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1518 0.0349 0.0262 0.0262 0.0126 0.0114 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 30/06/04 CAGR
Date 30/09/05 30/06/05 31/03/05 - - - - -
Price 0.23 0.23 0.27 0.00 0.00 0.00 0.00 -
P/RPS 0.87 0.86 1.15 0.00 0.00 0.00 0.00 -
P/EPS 3.77 3.81 6.19 0.00 0.00 0.00 0.00 -
EY 26.55 26.26 16.15 0.00 0.00 0.00 0.00 -
DY 5.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.20 1.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 30/06/04 CAGR
Date 23/11/05 30/08/05 30/05/05 - 24/02/05 05/01/05 05/01/05 -
Price 0.24 0.23 0.20 0.00 0.28 0.00 0.00 -
P/RPS 0.90 0.86 0.85 0.00 1.11 0.00 0.00 -
P/EPS 3.93 3.81 4.59 0.00 5.54 0.00 0.00 -
EY 25.44 26.26 21.80 0.00 18.04 0.00 0.00 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.20 0.74 0.00 1.04 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