[EFFICEN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 35.34%
YoY- 24.83%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 44,010 29,672 15,169 56,410 40,156 26,095 13,375 120.74%
PBT 13,872 9,550 4,900 17,180 12,588 8,366 4,323 117.09%
Tax -1,424 -1,109 -595 -2,058 -1,415 -1,091 -560 85.98%
NP 12,448 8,441 4,305 15,122 11,173 7,275 3,763 121.52%
-
NP to SH 12,448 8,441 4,305 15,122 11,173 7,275 3,763 121.52%
-
Tax Rate 10.27% 11.61% 12.14% 11.98% 11.24% 13.04% 12.95% -
Total Cost 31,562 21,231 10,864 41,288 28,983 18,820 9,612 120.44%
-
Net Worth 79,034 72,539 72,297 32,802 0 62,263 58,899 21.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,296 1,146 - - -
Div Payout % - - - 15.18% 10.26% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 79,034 72,539 72,297 32,802 0 62,263 58,899 21.59%
NOSH 658,624 659,453 328,625 328,026 327,653 327,702 327,217 59.21%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 28.28% 28.45% 28.38% 26.81% 27.82% 27.88% 28.13% -
ROE 15.75% 11.64% 5.95% 46.10% 0.00% 11.68% 6.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.68 4.50 4.62 17.20 12.26 7.96 4.09 38.56%
EPS 1.89 1.28 1.31 2.30 1.70 2.22 1.15 39.13%
DPS 0.00 0.00 0.00 0.70 0.35 0.00 0.00 -
NAPS 0.12 0.11 0.22 0.10 0.00 0.19 0.18 -23.62%
Adjusted Per Share Value based on latest NOSH - 329,083
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.75 3.20 1.64 6.09 4.33 2.82 1.44 121.11%
EPS 1.34 0.91 0.46 1.63 1.21 0.79 0.41 119.75%
DPS 0.00 0.00 0.00 0.25 0.12 0.00 0.00 -
NAPS 0.0853 0.0783 0.078 0.0354 0.00 0.0672 0.0636 21.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.14 0.44 0.50 0.48 0.50 0.46 -
P/RPS 1.80 3.11 9.53 2.91 3.92 6.28 11.25 -70.42%
P/EPS 6.35 10.94 33.59 10.85 14.08 22.52 40.00 -70.58%
EY 15.75 9.14 2.98 9.22 7.10 4.44 2.50 239.96%
DY 0.00 0.00 0.00 1.40 0.73 0.00 0.00 -
P/NAPS 1.00 1.27 2.00 5.00 0.00 2.63 2.56 -46.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 25/08/08 02/05/08 27/02/08 28/11/07 23/08/07 21/05/07 -
Price 0.09 0.11 0.38 0.38 0.48 0.47 0.44 -
P/RPS 1.35 2.44 8.23 2.21 3.92 5.90 10.76 -74.84%
P/EPS 4.76 8.59 29.01 8.24 14.08 21.17 38.26 -74.98%
EY 21.00 11.64 3.45 12.13 7.10 4.72 2.61 300.00%
DY 0.00 0.00 0.00 1.84 0.73 0.00 0.00 -
P/NAPS 0.75 1.00 1.73 3.80 0.00 2.47 2.44 -54.35%

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