[EFFICEN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.5%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 60,264 51,891 38,476 29,158 17,538 36.12%
PBT 18,464 16,393 12,617 8,398 4,407 43.03%
Tax -2,067 -2,059 -1,733 -1,621 -1,141 16.00%
NP 16,397 14,334 10,884 6,777 3,266 49.64%
-
NP to SH 16,397 14,334 10,884 6,777 3,266 49.64%
-
Tax Rate 11.19% 12.56% 13.74% 19.30% 25.89% -
Total Cost 43,867 37,557 27,592 22,381 14,272 32.38%
-
Net Worth 78,826 65,529 45,225 0 11,719 60.99%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,151 1,146 1,055 1,197 - -
Div Payout % 7.02% 8.00% 9.70% 17.67% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 78,826 65,529 45,225 0 11,719 60.99%
NOSH 656,885 327,647 301,505 119,743 90,151 64.24%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 27.21% 27.62% 28.29% 23.24% 18.62% -
ROE 20.80% 21.87% 24.07% 0.00% 27.87% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.17 15.84 12.76 24.35 19.45 -17.12%
EPS 2.50 4.37 3.61 5.66 3.62 -8.83%
DPS 0.18 0.35 0.35 1.00 0.00 -
NAPS 0.12 0.20 0.15 0.00 0.13 -1.97%
Adjusted Per Share Value based on latest NOSH - 119,743
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.50 5.60 4.15 3.15 1.89 36.15%
EPS 1.77 1.55 1.17 0.73 0.35 49.91%
DPS 0.12 0.12 0.11 0.13 0.00 -
NAPS 0.0851 0.0707 0.0488 0.00 0.0127 60.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.12 0.48 0.40 0.23 0.00 -
P/RPS 1.31 3.03 3.13 0.94 0.00 -
P/EPS 4.81 10.97 11.08 4.06 0.00 -
EY 20.80 9.11 9.02 24.61 0.00 -
DY 1.46 0.73 0.87 4.35 0.00 -
P/NAPS 1.00 2.40 2.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/11/08 28/11/07 22/11/06 - - -
Price 0.09 0.48 0.40 0.00 0.00 -
P/RPS 0.98 3.03 3.13 0.00 0.00 -
P/EPS 3.61 10.97 11.08 0.00 0.00 -
EY 27.74 9.11 9.02 0.00 0.00 -
DY 1.95 0.73 0.87 0.00 0.00 -
P/NAPS 0.75 2.40 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