[EFFICEN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -16.92%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,809 55,320 59,696 58,751 62,901 65,164 61,704 -8.71%
PBT 8,456 10,466 10,708 13,615 15,961 17,886 19,284 -42.25%
Tax -1,352 -1,910 -2,064 -1,147 -953 -1,370 -1,796 -17.23%
NP 7,104 8,556 8,644 12,468 15,008 16,516 17,488 -45.12%
-
NP to SH 7,104 8,556 8,644 12,468 15,008 16,516 17,488 -45.12%
-
Tax Rate 15.99% 18.25% 19.28% 8.42% 5.97% 7.66% 9.31% -
Total Cost 46,705 46,764 51,052 46,283 47,893 48,648 44,216 3.71%
-
Net Worth 107,908 105,304 98,227 98,673 98,736 99,096 92,739 10.61%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,348 - - 986 1,316 - - -
Div Payout % 18.99% - - 7.91% 8.77% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 107,908 105,304 98,227 98,673 98,736 99,096 92,739 10.61%
NOSH 674,430 658,153 654,848 657,823 658,245 660,640 662,424 1.20%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.20% 15.47% 14.48% 21.22% 23.86% 25.35% 28.34% -
ROE 6.58% 8.13% 8.80% 12.64% 15.20% 16.67% 18.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.98 8.41 9.12 8.93 9.56 9.86 9.31 -9.75%
EPS 1.05 1.30 1.32 1.89 2.28 2.50 2.64 -45.88%
DPS 0.20 0.00 0.00 0.15 0.20 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 654,545
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.81 5.97 6.44 6.34 6.79 7.03 6.66 -8.69%
EPS 0.77 0.92 0.93 1.35 1.62 1.78 1.89 -45.01%
DPS 0.15 0.00 0.00 0.11 0.14 0.00 0.00 -
NAPS 0.1165 0.1137 0.106 0.1065 0.1066 0.107 0.1001 10.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.22 0.18 0.18 0.18 0.19 0.20 -
P/RPS 2.38 2.62 1.97 2.02 1.88 1.93 2.15 7.00%
P/EPS 18.04 16.92 13.64 9.50 7.89 7.60 7.58 78.16%
EY 5.54 5.91 7.33 10.53 12.67 13.16 13.20 -43.91%
DY 1.05 0.00 0.00 0.83 1.11 0.00 0.00 -
P/NAPS 1.19 1.38 1.20 1.20 1.20 1.27 1.43 -11.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 19/05/10 -
Price 0.19 0.18 0.22 0.17 0.18 0.19 0.19 -
P/RPS 2.38 2.14 2.41 1.90 1.88 1.93 2.04 10.81%
P/EPS 18.04 13.85 16.67 8.97 7.89 7.60 7.20 84.37%
EY 5.54 7.22 6.00 11.15 12.67 13.16 13.89 -45.78%
DY 1.05 0.00 0.00 0.88 1.11 0.00 0.00 -
P/NAPS 1.19 1.13 1.47 1.13 1.20 1.27 1.36 -8.50%

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