[EFFICEN] YoY Annualized 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- 10.42%
YoY- 8.73%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 44,514 55,320 65,164 66,478 59,344 52,190 42,822 0.64%
PBT 8,056 10,466 17,886 20,080 19,100 16,732 14,118 -8.91%
Tax -1,390 -1,910 -1,370 -1,724 -2,218 -2,182 -1,818 -4.37%
NP 6,666 8,556 16,516 18,356 16,882 14,550 12,300 -9.69%
-
NP to SH 6,666 8,556 16,516 18,356 16,882 14,550 12,300 -9.69%
-
Tax Rate 17.25% 18.25% 7.66% 8.59% 11.61% 13.04% 12.88% -
Total Cost 37,848 46,764 48,648 48,122 42,462 37,640 30,522 3.64%
-
Net Worth 113,460 105,304 99,096 92,440 72,539 62,263 43,242 17.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 2,641 - - - -
Div Payout % - - - 14.39% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 113,460 105,304 99,096 92,440 72,539 62,263 43,242 17.42%
NOSH 709,130 658,153 660,640 660,287 659,453 327,702 120,117 34.40%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.98% 15.47% 25.35% 27.61% 28.45% 27.88% 28.72% -
ROE 5.88% 8.13% 16.67% 19.86% 23.27% 23.37% 28.44% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.28 8.41 9.86 10.07 9.00 15.93 35.65 -25.10%
EPS 0.94 1.30 2.50 2.78 2.56 4.44 10.24 -32.81%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.14 0.11 0.19 0.36 -12.63%
Adjusted Per Share Value based on latest NOSH - 660,789
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.80 5.97 7.03 7.18 6.41 5.63 4.62 0.63%
EPS 0.72 0.92 1.78 1.98 1.82 1.57 1.33 -9.71%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.1225 0.1137 0.107 0.0998 0.0783 0.0672 0.0467 17.41%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.22 0.19 0.14 0.14 0.50 0.36 -
P/RPS 2.55 2.62 1.93 1.39 1.56 3.14 1.01 16.67%
P/EPS 17.02 16.92 7.60 5.04 5.47 11.26 3.52 30.00%
EY 5.88 5.91 13.16 19.86 18.29 8.88 28.44 -23.08%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 1.00 1.38 1.27 1.00 1.27 2.63 1.00 0.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 24/08/10 26/08/09 25/08/08 23/08/07 22/08/06 -
Price 0.16 0.18 0.19 0.14 0.11 0.47 0.41 -
P/RPS 2.55 2.14 1.93 1.39 1.22 2.95 1.15 14.17%
P/EPS 17.02 13.85 7.60 5.04 4.30 10.59 4.00 27.26%
EY 5.88 7.22 13.16 19.86 23.27 9.45 24.98 -21.40%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.27 1.00 1.00 2.47 1.14 -2.15%

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