[EFFICEN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 14.71%
YoY- 56.35%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Revenue 31,125 31,900 31,966 28,060 22,770 22,770 23,384 25.65%
PBT 9,276 9,085 8,834 7,032 5,991 5,991 5,876 44.00%
Tax -1,849 -1,756 -1,576 -1,816 -1,444 -1,444 -1,521 16.87%
NP 7,427 7,329 7,258 5,216 4,547 4,547 4,354 53.19%
-
NP to SH 7,427 7,329 7,258 5,216 4,547 4,547 4,354 53.19%
-
Tax Rate 19.93% 19.33% 17.84% 25.82% 24.10% 24.10% 25.88% -
Total Cost 23,698 24,570 24,708 22,844 18,223 18,223 19,029 19.15%
-
Net Worth 37,194 0 140,593 32,300 24,310 24,310 11,696 151.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Div 1,199 1,600 - - - - - -
Div Payout % 16.16% 21.83% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Net Worth 37,194 0 140,593 32,300 24,310 24,310 11,696 151.93%
NOSH 119,983 120,021 120,165 119,633 90,039 90,039 89,972 25.84%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
NP Margin 23.86% 22.98% 22.71% 18.59% 19.97% 19.97% 18.62% -
ROE 19.97% 0.00% 5.16% 16.15% 18.70% 18.70% 37.23% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
RPS 25.94 26.58 26.60 23.46 25.29 25.29 25.99 -0.15%
EPS 6.19 2.44 6.04 4.36 5.05 5.05 4.84 21.71%
DPS 1.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.00 1.17 0.27 0.27 0.27 0.13 100.18%
Adjusted Per Share Value based on latest NOSH - 119,633
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
RPS 3.36 3.44 3.45 3.03 2.46 2.46 2.52 25.83%
EPS 0.80 0.79 0.78 0.56 0.49 0.49 0.47 52.92%
DPS 0.13 0.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.00 0.1518 0.0349 0.0262 0.0262 0.0126 152.09%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.27 0.23 0.23 0.27 0.00 0.00 0.00 -
P/RPS 1.04 0.87 0.86 1.15 0.00 0.00 0.00 -
P/EPS 4.36 3.77 3.81 6.19 0.00 0.00 0.00 -
EY 22.93 26.55 26.26 16.15 0.00 0.00 0.00 -
DY 3.70 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.00 0.20 1.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Date 22/02/06 23/11/05 30/08/05 30/05/05 - 24/02/05 05/01/05 -
Price 0.26 0.24 0.23 0.20 0.00 0.28 0.00 -
P/RPS 1.00 0.90 0.86 0.85 0.00 1.11 0.00 -
P/EPS 4.20 3.93 3.81 4.59 0.00 5.54 0.00 -
EY 23.81 25.44 26.26 21.80 0.00 18.04 0.00 -
DY 3.85 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.20 0.74 0.00 1.04 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