[EFFICEN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 24.77%
YoY- 15.45%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 34,926 25,781 14,303 46,056 35,036 24,470 12,049 103.16%
PBT 7,081 6,284 3,667 7,620 6,745 4,909 2,317 110.45%
Tax -1,883 -1,813 -1,052 -2,009 -2,248 -1,864 -737 86.78%
NP 5,198 4,471 2,615 5,611 4,497 3,045 1,580 121.04%
-
NP to SH 5,198 4,471 2,615 5,611 4,497 3,045 1,580 121.04%
-
Tax Rate 26.59% 28.85% 28.69% 26.36% 33.33% 37.97% 31.81% -
Total Cost 29,728 21,310 11,688 40,445 30,539 21,425 10,469 100.40%
-
Net Worth 127,643 127,643 127,643 127,643 127,643 120,552 120,552 3.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 127,643 127,643 127,643 127,643 127,643 120,552 120,552 3.88%
NOSH 709,130 709,130 709,130 709,130 709,130 709,130 709,130 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 14.88% 17.34% 18.28% 12.18% 12.84% 12.44% 13.11% -
ROE 4.07% 3.50% 2.05% 4.40% 3.52% 2.53% 1.31% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.93 3.64 2.02 6.49 4.94 3.45 1.70 103.22%
EPS 0.73 0.63 0.37 0.79 0.63 0.43 0.22 122.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.18 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 709,130
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.77 2.78 1.54 4.97 3.78 2.64 1.30 103.22%
EPS 0.56 0.48 0.28 0.61 0.49 0.33 0.17 121.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1378 0.1378 0.1378 0.1378 0.1378 0.1301 0.1301 3.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.24 0.255 0.305 0.275 0.36 0.20 0.14 -
P/RPS 4.87 7.01 15.12 4.23 7.29 5.80 8.24 -29.55%
P/EPS 32.74 40.44 82.71 34.76 56.77 46.58 62.83 -35.21%
EY 3.05 2.47 1.21 2.88 1.76 2.15 1.59 54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.42 1.69 1.53 2.00 1.18 0.82 38.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 27/02/15 19/11/14 29/08/14 22/05/14 -
Price 0.265 0.205 0.265 0.295 0.345 0.25 0.14 -
P/RPS 5.38 5.64 13.14 4.54 6.98 7.24 8.24 -24.71%
P/EPS 36.15 32.51 71.86 37.28 54.40 58.22 62.83 -30.79%
EY 2.77 3.08 1.39 2.68 1.84 1.72 1.59 44.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.14 1.47 1.64 1.92 1.47 0.82 47.51%

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