[EFFICEN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 19.83%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,324 12,109 41,943 32,232 22,257 11,616 52,394 -41.72%
PBT 3,732 1,793 5,127 4,842 4,028 1,499 5,778 -25.29%
Tax -1,165 -483 -1,098 -848 -695 -388 -1,019 9.34%
NP 2,567 1,310 4,029 3,994 3,333 1,111 4,759 -33.76%
-
NP to SH 2,567 1,310 4,029 3,994 3,333 1,111 4,759 -33.76%
-
Tax Rate 31.22% 26.94% 21.42% 17.51% 17.25% 25.88% 17.64% -
Total Cost 20,757 10,799 37,914 28,238 18,924 10,505 47,635 -42.55%
-
Net Worth 120,552 120,552 113,460 113,460 113,460 111,099 103,456 10.74%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 1,063 1,063 - 1,041 1,034 -
Div Payout % - - 26.40% 26.63% - 93.75% 21.74% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 120,552 120,552 113,460 113,460 113,460 111,099 103,456 10.74%
NOSH 709,130 709,130 709,130 709,130 709,130 694,375 689,710 1.87%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.01% 10.82% 9.61% 12.39% 14.98% 9.56% 9.08% -
ROE 2.13% 1.09% 3.55% 3.52% 2.94% 1.00% 4.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.29 1.71 5.91 4.55 3.14 1.67 7.60 -42.80%
EPS 0.36 0.19 0.57 0.56 0.47 0.16 0.69 -35.21%
DPS 0.00 0.00 0.15 0.15 0.00 0.15 0.15 -
NAPS 0.17 0.17 0.16 0.16 0.16 0.16 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 709,130
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.52 1.31 4.53 3.48 2.40 1.25 5.66 -41.72%
EPS 0.28 0.14 0.43 0.43 0.36 0.12 0.51 -32.97%
DPS 0.00 0.00 0.11 0.11 0.00 0.11 0.11 -
NAPS 0.1301 0.1301 0.1225 0.1225 0.1225 0.1199 0.1117 10.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.125 0.13 0.16 0.15 0.16 0.17 0.18 -
P/RPS 3.80 7.61 2.71 3.30 5.10 10.16 2.37 37.02%
P/EPS 34.53 70.37 28.16 26.63 34.04 106.25 26.09 20.56%
EY 2.90 1.42 3.55 3.75 2.94 0.94 3.83 -16.93%
DY 0.00 0.00 0.94 1.00 0.00 0.88 0.83 -
P/NAPS 0.74 0.76 1.00 0.94 1.00 1.06 1.20 -27.57%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 28/02/13 30/11/12 30/08/12 30/05/12 23/02/12 -
Price 0.14 0.14 0.13 0.14 0.16 0.16 0.18 -
P/RPS 4.26 8.20 2.20 3.08 5.10 9.56 2.37 47.88%
P/EPS 38.67 75.78 22.88 24.86 34.04 100.00 26.09 30.02%
EY 2.59 1.32 4.37 4.02 2.94 1.00 3.83 -22.97%
DY 0.00 0.00 1.15 1.07 0.00 0.94 0.83 -
P/NAPS 0.82 0.82 0.81 0.88 1.00 1.00 1.20 -22.43%

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