[EFFICEN] QoQ TTM 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- 1.24%
YoY- 506.0%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM 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 29,158 26,447 23,111 22,761 22,770 17,538 58.11%
PBT 9,234 8,398 7,585 6,439 6,418 5,991 4,407 80.54%
Tax -1,808 -1,621 -1,396 -1,385 -1,426 -1,445 -1,141 44.43%
NP 7,426 6,777 6,189 5,054 4,992 4,546 3,266 92.71%
-
NP to SH 7,426 6,777 6,189 5,054 4,992 4,546 3,266 92.71%
-
Tax Rate 19.58% 19.30% 18.40% 21.51% 22.22% 24.12% 25.89% -
Total Cost 23,699 22,381 20,258 18,057 17,769 18,224 14,272 49.93%
-
Net Worth 37,142 0 140,219 32,300 24,338 24,338 11,719 151.25%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/12/04 30/09/04 CAGR
Div 1,197 1,197 - - - - - -
Div Payout % 16.12% 17.67% - - - - - -
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 37,142 0 140,219 32,300 24,338 24,338 11,719 151.25%
NOSH 119,813 119,743 119,845 119,633 90,140 90,140 90,151 25.50%
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% 23.24% 23.40% 21.87% 21.93% 19.96% 18.62% -
ROE 19.99% 0.00% 4.41% 15.65% 20.51% 18.68% 27.87% -
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 25.98 24.35 22.07 19.32 25.25 25.26 19.45 26.01%
EPS 6.20 5.66 5.16 4.22 5.54 5.04 3.62 53.68%
DPS 1.00 1.00 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 3.15 2.85 2.49 2.46 2.46 1.89 58.33%
EPS 0.80 0.73 0.67 0.55 0.54 0.49 0.35 93.52%
DPS 0.13 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.00 0.1514 0.0349 0.0263 0.0263 0.0127 150.50%
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 0.94 1.04 1.40 0.00 0.00 0.00 -
P/EPS 4.36 4.06 4.45 6.39 0.00 0.00 0.00 -
EY 22.96 24.61 22.45 15.65 0.00 0.00 0.00 -
DY 3.70 4.35 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 - - - - - - -
Price 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 23.84 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 0.00 0.00 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