[EFFICEN] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 20.84%
YoY- 21.42%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 15,426 15,162 17,053 16,876 16,363 15,490 14,338 5.00%
PBT 4,821 3,889 4,671 5,585 4,455 3,596 4,322 7.56%
Tax -449 -696 -307 -563 -299 -229 -315 26.68%
NP 4,372 3,193 4,364 5,022 4,156 3,367 4,007 5.98%
-
NP to SH 4,372 3,193 4,364 5,022 4,156 3,367 4,007 5.98%
-
Tax Rate 9.31% 17.90% 6.57% 10.08% 6.71% 6.37% 7.29% -
Total Cost 11,054 11,969 12,689 11,854 12,207 12,123 10,331 4.61%
-
Net Worth 92,739 99,781 92,569 92,510 85,758 83,052 78,826 11.45%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,978 - - 1,319 - - -
Div Payout % - 312.50% - - 31.75% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,739 99,781 92,569 92,510 85,758 83,052 78,826 11.45%
NOSH 662,424 665,208 661,212 660,789 659,682 660,196 656,885 0.56%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 28.34% 21.06% 25.59% 29.76% 25.40% 21.74% 27.95% -
ROE 4.71% 3.20% 4.71% 5.43% 4.85% 4.05% 5.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.33 2.28 2.58 2.55 2.48 2.35 2.18 4.54%
EPS 0.66 0.48 0.66 0.76 0.63 0.51 0.61 5.39%
DPS 0.00 1.50 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.14 0.15 0.14 0.14 0.13 0.1258 0.12 10.83%
Adjusted Per Share Value based on latest NOSH - 660,789
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.90 1.86 2.10 2.07 2.01 1.90 1.76 5.24%
EPS 0.54 0.39 0.54 0.62 0.51 0.41 0.49 6.69%
DPS 0.00 1.23 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.114 0.1227 0.1138 0.1137 0.1054 0.1021 0.0969 11.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.20 0.22 0.20 0.14 0.11 0.10 0.12 -
P/RPS 8.59 9.65 7.75 5.48 4.43 4.26 5.50 34.64%
P/EPS 30.30 45.83 30.30 18.42 17.46 19.61 19.67 33.41%
EY 3.30 2.18 3.30 5.43 5.73 5.10 5.08 -25.01%
DY 0.00 6.82 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 1.43 1.47 1.43 1.00 0.85 0.79 1.00 26.95%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 30/11/09 26/08/09 20/05/09 26/02/09 28/11/08 -
Price 0.19 0.22 0.19 0.14 0.14 0.10 0.09 -
P/RPS 8.16 9.65 7.37 5.48 5.64 4.26 4.12 57.77%
P/EPS 28.79 45.83 28.79 18.42 22.22 19.61 14.75 56.24%
EY 3.47 2.18 3.47 5.43 4.50 5.10 6.78 -36.04%
DY 0.00 6.82 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.36 1.47 1.36 1.00 1.08 0.79 0.75 48.75%

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