[EFFICEN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 47.55%
YoY- 8.79%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 32,582 15,426 65,454 50,292 33,239 16,363 59,500 -33.14%
PBT 8,943 4,821 18,600 14,711 10,040 4,455 17,468 -36.08%
Tax -685 -449 -1,865 -1,169 -862 -299 -1,653 -44.50%
NP 8,258 4,372 16,735 13,542 9,178 4,156 15,815 -35.23%
-
NP to SH 8,258 4,372 16,735 13,542 9,178 4,156 15,815 -35.23%
-
Tax Rate 7.66% 9.31% 10.03% 7.95% 8.59% 6.71% 9.46% -
Total Cost 24,324 11,054 48,719 36,750 24,061 12,207 43,685 -32.39%
-
Net Worth 99,096 92,739 98,828 92,033 92,440 85,758 82,896 12.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 11,200 1,314 1,320 1,319 - -
Div Payout % - - 66.93% 9.71% 14.39% 31.75% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 99,096 92,739 98,828 92,033 92,440 85,758 82,896 12.67%
NOSH 660,640 662,424 658,858 657,378 660,287 659,682 658,958 0.17%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 25.35% 28.34% 25.57% 26.93% 27.61% 25.40% 26.58% -
ROE 8.33% 4.71% 16.93% 14.71% 9.93% 4.85% 19.08% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.93 2.33 9.93 7.65 5.03 2.48 9.03 -33.27%
EPS 1.25 0.66 2.54 2.06 1.39 0.63 2.40 -35.34%
DPS 0.00 0.00 1.70 0.20 0.20 0.20 0.00 -
NAPS 0.15 0.14 0.15 0.14 0.14 0.13 0.1258 12.48%
Adjusted Per Share Value based on latest NOSH - 661,212
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.52 1.67 7.07 5.43 3.59 1.77 6.42 -33.08%
EPS 0.89 0.47 1.81 1.46 0.99 0.45 1.71 -35.37%
DPS 0.00 0.00 1.21 0.14 0.14 0.14 0.00 -
NAPS 0.107 0.1001 0.1067 0.0993 0.0998 0.0926 0.0895 12.68%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.19 0.20 0.22 0.20 0.14 0.11 0.10 -
P/RPS 3.85 8.59 2.21 2.61 2.78 4.43 1.11 129.65%
P/EPS 15.20 30.30 8.66 9.71 10.07 17.46 4.17 137.41%
EY 6.58 3.30 11.55 10.30 9.93 5.73 24.00 -57.89%
DY 0.00 0.00 7.73 1.00 1.43 1.82 0.00 -
P/NAPS 1.27 1.43 1.47 1.43 1.00 0.85 0.79 37.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 24/02/10 30/11/09 26/08/09 20/05/09 26/02/09 -
Price 0.19 0.19 0.22 0.19 0.14 0.14 0.10 -
P/RPS 3.85 8.16 2.21 2.48 2.78 5.64 1.11 129.65%
P/EPS 15.20 28.79 8.66 9.22 10.07 22.22 4.17 137.41%
EY 6.58 3.47 11.55 10.84 9.93 4.50 24.00 -57.89%
DY 0.00 0.00 7.73 1.05 1.43 1.43 0.00 -
P/NAPS 1.27 1.36 1.47 1.36 1.00 1.08 0.79 37.35%

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