[EFFICEN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.97%
YoY- 43.36%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 64,517 60,694 58,204 44,333 36,164 23,111 5,241 51.92%
PBT 18,966 17,043 17,757 14,869 10,938 6,439 1,157 59.34%
Tax -2,015 -1,357 -2,092 -1,909 -1,898 -1,385 -323 35.65%
NP 16,951 15,686 15,665 12,960 9,040 5,054 834 65.16%
-
NP to SH 16,951 15,686 15,665 12,960 9,040 5,054 834 65.16%
-
Tax Rate 10.62% 7.96% 11.78% 12.84% 17.35% 21.51% 27.92% -
Total Cost 47,566 45,008 42,539 31,373 27,124 18,057 4,407 48.63%
-
Net Worth 92,739 85,758 72,297 58,899 0 32,300 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 9,978 1,319 2,298 1,055 1,197 - - -
Div Payout % 58.86% 8.41% 14.67% 8.14% 13.25% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 92,739 85,758 72,297 58,899 0 32,300 0 -
NOSH 662,424 659,682 328,625 327,217 120,082 119,633 8,996 104.66%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 26.27% 25.84% 26.91% 29.23% 25.00% 21.87% 15.91% -
ROE 18.28% 18.29% 21.67% 22.00% 0.00% 15.65% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.74 9.20 17.71 13.55 30.12 19.32 58.25 -25.76%
EPS 2.56 2.38 4.77 3.96 7.53 4.22 9.27 -19.29%
DPS 1.50 0.20 0.70 0.32 1.00 0.00 0.00 -
NAPS 0.14 0.13 0.22 0.18 0.00 0.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,217
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.96 6.55 6.28 4.79 3.90 2.49 0.57 51.71%
EPS 1.83 1.69 1.69 1.40 0.98 0.55 0.09 65.17%
DPS 1.08 0.14 0.25 0.11 0.13 0.00 0.00 -
NAPS 0.1001 0.0926 0.078 0.0636 0.00 0.0349 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.20 0.11 0.44 0.46 0.26 0.27 0.00 -
P/RPS 2.05 1.20 2.48 3.40 0.86 1.40 0.00 -
P/EPS 7.82 4.63 9.23 11.61 3.45 6.39 0.00 -
EY 12.79 21.62 10.83 8.61 28.95 15.65 0.00 -
DY 7.50 1.82 1.59 0.70 3.85 0.00 0.00 -
P/NAPS 1.43 0.85 2.00 2.56 0.00 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 20/05/09 02/05/08 21/05/07 24/05/06 - - -
Price 0.19 0.14 0.38 0.44 0.33 0.00 0.00 -
P/RPS 1.95 1.52 2.15 3.25 1.10 0.00 0.00 -
P/EPS 7.42 5.89 7.97 11.11 4.38 0.00 0.00 -
EY 13.47 16.98 12.54 9.00 22.81 0.00 0.00 -
DY 7.89 1.43 1.84 0.73 3.03 0.00 0.00 -
P/NAPS 1.36 1.08 1.73 2.44 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