[EFFICEN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.04%
YoY- 60.74%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 44,333 43,012 38,476 36,553 36,164 31,125 29,158 32.25%
PBT 14,869 14,002 12,617 11,876 10,938 9,234 8,398 46.40%
Tax -1,909 -1,887 -1,733 -1,928 -1,898 -1,808 -1,621 11.53%
NP 12,960 12,115 10,884 9,948 9,040 7,426 6,777 54.12%
-
NP to SH 12,960 12,115 10,884 9,948 9,040 7,426 6,777 54.12%
-
Tax Rate 12.84% 13.48% 13.74% 16.23% 17.35% 19.58% 19.30% -
Total Cost 31,373 30,897 27,592 26,605 27,124 23,699 22,381 25.27%
-
Net Worth 58,899 48,152 45,225 0 0 37,142 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,055 1,055 1,055 1,197 1,197 1,197 1,197 -8.08%
Div Payout % 8.14% 8.71% 9.70% 12.04% 13.25% 16.12% 17.67% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 58,899 48,152 45,225 0 0 37,142 0 -
NOSH 327,217 300,952 301,505 120,185 120,082 119,813 119,743 95.57%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 29.23% 28.17% 28.29% 27.22% 25.00% 23.86% 23.24% -
ROE 22.00% 25.16% 24.07% 0.00% 0.00% 19.99% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.55 14.29 12.76 30.41 30.12 25.98 24.35 -32.37%
EPS 3.96 4.03 3.61 8.28 7.53 6.20 5.66 -21.20%
DPS 0.32 0.35 0.35 1.00 1.00 1.00 1.00 -53.24%
NAPS 0.18 0.16 0.15 0.00 0.00 0.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,185
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.79 4.64 4.15 3.95 3.90 3.36 3.15 32.26%
EPS 1.40 1.31 1.17 1.07 0.98 0.80 0.73 54.42%
DPS 0.11 0.11 0.11 0.13 0.13 0.13 0.13 -10.54%
NAPS 0.0636 0.052 0.0488 0.00 0.00 0.0401 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.46 0.50 0.40 0.36 0.26 0.27 0.23 -
P/RPS 3.40 3.50 3.13 1.18 0.86 1.04 0.94 135.81%
P/EPS 11.61 12.42 11.08 4.35 3.45 4.36 4.06 101.59%
EY 8.61 8.05 9.02 22.99 28.95 22.96 24.61 -50.38%
DY 0.70 0.70 0.87 2.78 3.85 3.70 4.35 -70.44%
P/NAPS 2.56 3.13 2.67 0.00 0.00 0.87 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 26/02/07 22/11/06 22/08/06 24/05/06 22/02/06 - -
Price 0.44 0.56 0.40 0.41 0.33 0.26 0.00 -
P/RPS 3.25 3.92 3.13 1.35 1.10 1.00 0.00 -
P/EPS 11.11 13.91 11.08 4.95 4.38 4.19 0.00 -
EY 9.00 7.19 9.02 20.19 22.81 23.84 0.00 -
DY 0.73 0.63 0.87 2.44 3.03 3.85 0.00 -
P/NAPS 2.44 3.50 2.67 0.00 0.00 0.84 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