[EFFICEN] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 53.58%
YoY- 24.78%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 47,176 50,292 44,010 40,156 31,277 23,925 17,538 17.92%
PBT 11,971 14,711 13,872 12,588 10,197 6,814 4,407 18.11%
Tax -715 -1,169 -1,424 -1,415 -1,243 -1,317 -1,141 -7.49%
NP 11,256 13,542 12,448 11,173 8,954 5,497 3,266 22.89%
-
NP to SH 11,256 13,542 12,448 11,173 8,954 5,497 3,266 22.89%
-
Tax Rate 5.97% 7.95% 10.27% 11.24% 12.19% 19.33% 25.89% -
Total Cost 35,920 36,750 31,562 28,983 22,323 18,428 14,272 16.62%
-
Net Worth 98,736 92,033 79,034 0 45,070 0 11,696 42.67%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 987 1,314 - 1,146 1,051 1,200 - -
Div Payout % 8.77% 9.71% - 10.26% 11.74% 21.83% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 98,736 92,033 79,034 0 45,070 0 11,696 42.67%
NOSH 658,245 657,378 658,624 327,653 300,469 120,021 89,972 39.30%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 23.86% 26.93% 28.28% 27.82% 28.63% 22.98% 18.62% -
ROE 11.40% 14.71% 15.75% 0.00% 19.87% 0.00% 27.92% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.17 7.65 6.68 12.26 10.41 19.93 19.49 -15.34%
EPS 1.71 2.06 1.89 1.70 2.98 1.83 3.63 -11.78%
DPS 0.15 0.20 0.00 0.35 0.35 1.00 0.00 -
NAPS 0.15 0.14 0.12 0.00 0.15 0.00 0.13 2.41%
Adjusted Per Share Value based on latest NOSH - 327,647
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.80 6.18 5.41 4.94 3.85 2.94 2.16 17.88%
EPS 1.38 1.66 1.53 1.37 1.10 0.68 0.40 22.91%
DPS 0.12 0.16 0.00 0.14 0.13 0.15 0.00 -
NAPS 0.1214 0.1132 0.0972 0.00 0.0554 0.00 0.0144 42.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.18 0.20 0.12 0.48 0.40 0.23 0.00 -
P/RPS 2.51 2.61 1.80 3.92 3.84 1.15 0.00 -
P/EPS 10.53 9.71 6.35 14.08 13.42 5.02 0.00 -
EY 9.50 10.30 15.75 7.10 7.45 19.91 0.00 -
DY 0.83 1.00 0.00 0.73 0.87 4.35 0.00 -
P/NAPS 1.20 1.43 1.00 0.00 2.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 28/11/07 22/11/06 23/11/05 05/01/05 -
Price 0.18 0.19 0.09 0.48 0.40 0.24 0.00 -
P/RPS 2.51 2.48 1.35 3.92 3.84 1.20 0.00 -
P/EPS 10.53 9.22 4.76 14.08 13.42 5.24 0.00 -
EY 9.50 10.84 21.00 7.10 7.45 19.08 0.00 -
DY 0.83 1.05 0.00 0.73 0.87 4.17 0.00 -
P/NAPS 1.20 1.36 0.75 0.00 2.67 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