[EFFICEN] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.58%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 38,476 36,553 36,164 31,125 29,158 26,447 23,111 40.42%
PBT 12,617 11,876 10,938 9,234 8,398 7,585 6,439 56.52%
Tax -1,733 -1,928 -1,898 -1,808 -1,621 -1,396 -1,385 16.10%
NP 10,884 9,948 9,040 7,426 6,777 6,189 5,054 66.68%
-
NP to SH 10,884 9,948 9,040 7,426 6,777 6,189 5,054 66.68%
-
Tax Rate 13.74% 16.23% 17.35% 19.58% 19.30% 18.40% 21.51% -
Total Cost 27,592 26,605 27,124 23,699 22,381 20,258 18,057 32.63%
-
Net Worth 45,225 0 0 37,142 0 140,219 32,300 25.13%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,055 1,197 1,197 1,197 1,197 - - -
Div Payout % 9.70% 12.04% 13.25% 16.12% 17.67% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 45,225 0 0 37,142 0 140,219 32,300 25.13%
NOSH 301,505 120,185 120,082 119,813 119,743 119,845 119,633 85.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 28.29% 27.22% 25.00% 23.86% 23.24% 23.40% 21.87% -
ROE 24.07% 0.00% 0.00% 19.99% 0.00% 4.41% 15.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.76 30.41 30.12 25.98 24.35 22.07 19.32 -24.14%
EPS 3.61 8.28 7.53 6.20 5.66 5.16 4.22 -9.87%
DPS 0.35 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.15 0.00 0.00 0.31 0.00 1.17 0.27 -32.39%
Adjusted Per Share Value based on latest NOSH - 119,813
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.15 3.95 3.90 3.36 3.15 2.85 2.49 40.52%
EPS 1.17 1.07 0.98 0.80 0.73 0.67 0.55 65.32%
DPS 0.11 0.13 0.13 0.13 0.13 0.00 0.00 -
NAPS 0.0488 0.00 0.00 0.0401 0.00 0.1514 0.0349 25.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.36 0.26 0.27 0.23 0.23 0.27 -
P/RPS 3.13 1.18 0.86 1.04 0.94 1.04 1.40 70.89%
P/EPS 11.08 4.35 3.45 4.36 4.06 4.45 6.39 44.28%
EY 9.02 22.99 28.95 22.96 24.61 22.45 15.65 -30.72%
DY 0.87 2.78 3.85 3.70 4.35 0.00 0.00 -
P/NAPS 2.67 0.00 0.00 0.87 0.00 0.20 1.00 92.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 22/08/06 24/05/06 22/02/06 - - - -
Price 0.40 0.41 0.33 0.26 0.00 0.00 0.00 -
P/RPS 3.13 1.35 1.10 1.00 0.00 0.00 0.00 -
P/EPS 11.08 4.95 4.38 4.19 0.00 0.00 0.00 -
EY 9.02 20.19 22.81 23.84 0.00 0.00 0.00 -
DY 0.87 2.44 3.03 3.85 0.00 0.00 0.00 -
P/NAPS 2.67 0.00 0.00 0.84 0.00 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