[EFFICEN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 57.16%
YoY- 123.77%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 43,012 41,702 42,822 48,216 31,125 31,900 31,966 21.81%
PBT 14,002 13,596 14,118 13,824 9,276 9,085 8,834 35.82%
Tax -1,888 -1,657 -1,818 -2,152 -1,849 -1,756 -1,576 12.75%
NP 12,114 11,938 12,300 11,672 7,427 7,329 7,258 40.57%
-
NP to SH 12,114 11,938 12,300 11,672 7,427 7,329 7,258 40.57%
-
Tax Rate 13.48% 12.19% 12.88% 15.57% 19.93% 19.33% 17.84% -
Total Cost 30,898 29,764 30,522 36,544 23,698 24,570 24,708 16.02%
-
Net Worth 47,976 45,070 43,242 39,627 37,194 0 140,593 -51.07%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 1,402 - - 1,199 1,600 - -
Div Payout % - 11.74% - - 16.16% 21.83% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 47,976 45,070 43,242 39,627 37,194 0 140,593 -51.07%
NOSH 300,952 300,469 120,117 120,082 119,983 120,021 120,165 84.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 28.16% 28.63% 28.72% 24.21% 23.86% 22.98% 22.71% -
ROE 25.25% 26.49% 28.44% 29.45% 19.97% 0.00% 5.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.34 13.88 35.65 40.15 25.94 26.58 26.60 -33.68%
EPS 4.04 3.97 10.24 9.72 6.19 2.44 6.04 -23.46%
DPS 0.00 0.47 0.00 0.00 1.00 1.33 0.00 -
NAPS 0.16 0.15 0.36 0.33 0.31 0.00 1.17 -73.36%
Adjusted Per Share Value based on latest NOSH - 120,082
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.64 4.50 4.62 5.20 3.36 3.44 3.45 21.77%
EPS 1.31 1.29 1.33 1.26 0.80 0.79 0.78 41.15%
DPS 0.00 0.15 0.00 0.00 0.13 0.17 0.00 -
NAPS 0.0518 0.0486 0.0467 0.0428 0.0401 0.00 0.1518 -51.07%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.40 0.36 0.26 0.27 0.23 0.23 -
P/RPS 3.49 2.88 1.01 0.65 1.04 0.87 0.86 153.77%
P/EPS 12.38 10.07 3.52 2.67 4.36 3.77 3.81 118.90%
EY 8.08 9.93 28.44 37.38 22.93 26.55 26.26 -54.32%
DY 0.00 1.17 0.00 0.00 3.70 5.80 0.00 -
P/NAPS 3.13 2.67 1.00 0.79 0.87 0.00 0.20 522.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 22/08/06 24/05/06 22/02/06 23/11/05 30/08/05 -
Price 0.56 0.40 0.41 0.33 0.26 0.24 0.23 -
P/RPS 3.90 2.88 1.15 0.82 1.00 0.90 0.86 173.22%
P/EPS 13.86 10.07 4.00 3.40 4.20 3.93 3.81 135.97%
EY 7.21 9.93 24.98 29.45 23.81 25.44 26.26 -57.65%
DY 0.00 1.17 0.00 0.00 3.85 5.56 0.00 -
P/NAPS 3.50 2.67 1.14 1.00 0.84 0.00 0.20 570.54%

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