[EFFICEN] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 35.29%
YoY- 63.11%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Revenue 65,454 59,500 56,410 43,012 31,125 22,770 22,770 23.49%
PBT 18,600 17,468 17,180 14,002 9,276 5,991 5,991 25.41%
Tax -1,865 -1,653 -2,058 -1,888 -1,849 -1,444 -1,444 5.24%
NP 16,735 15,815 15,122 12,114 7,427 4,547 4,547 29.75%
-
NP to SH 16,735 15,815 15,122 12,114 7,427 4,547 4,547 29.75%
-
Tax Rate 10.03% 9.46% 11.98% 13.48% 19.93% 24.10% 24.10% -
Total Cost 48,719 43,685 41,288 30,898 23,698 18,223 18,223 21.72%
-
Net Worth 98,828 82,896 32,802 47,976 37,194 24,310 24,310 32.35%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Div 11,200 - 2,296 - 1,199 - - -
Div Payout % 66.93% - 15.18% - 16.16% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Net Worth 98,828 82,896 32,802 47,976 37,194 24,310 24,310 32.35%
NOSH 658,858 658,958 328,026 300,952 119,983 90,039 90,039 48.85%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
NP Margin 25.57% 26.58% 26.81% 28.16% 23.86% 19.97% 19.97% -
ROE 16.93% 19.08% 46.10% 25.25% 19.97% 18.70% 18.70% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
RPS 9.93 9.03 17.20 14.34 25.94 25.29 25.29 -17.04%
EPS 2.54 2.40 2.30 4.04 6.19 5.05 5.05 -12.83%
DPS 1.70 0.00 0.70 0.00 1.00 0.00 0.00 -
NAPS 0.15 0.1258 0.10 0.16 0.31 0.27 0.27 -11.08%
Adjusted Per Share Value based on latest NOSH - 300,952
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
RPS 8.05 7.32 6.94 5.29 3.83 2.80 2.80 23.50%
EPS 2.06 1.94 1.86 1.49 0.91 0.56 0.56 29.73%
DPS 1.38 0.00 0.28 0.00 0.15 0.00 0.00 -
NAPS 0.1215 0.1019 0.0403 0.059 0.0457 0.0299 0.0299 32.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.22 0.10 0.50 0.50 0.27 0.00 0.00 -
P/RPS 2.21 1.11 2.91 3.49 1.04 0.00 0.00 -
P/EPS 8.66 4.17 10.85 12.38 4.36 0.00 0.00 -
EY 11.55 24.00 9.22 8.08 22.93 0.00 0.00 -
DY 7.73 0.00 1.40 0.00 3.70 0.00 0.00 -
P/NAPS 1.47 0.79 5.00 3.13 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/12/04 31/12/04 CAGR
Date 24/02/10 26/02/09 27/02/08 26/02/07 22/02/06 24/02/05 - -
Price 0.22 0.10 0.38 0.56 0.26 0.28 0.00 -
P/RPS 2.21 1.11 2.21 3.90 1.00 1.11 0.00 -
P/EPS 8.66 4.17 8.24 13.86 4.20 5.54 0.00 -
EY 11.55 24.00 12.13 7.21 23.81 18.04 0.00 -
DY 7.73 0.00 1.84 0.00 3.85 0.00 0.00 -
P/NAPS 1.47 0.79 3.80 3.50 0.84 1.04 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