[EFFICEN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -7.6%
YoY- -10.92%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,632 46,568 46,714 44,960 42,976 53,809 62,901 -41.05%
PBT -3,246 9,441 8,993 6,545 6,456 8,456 15,961 -
Tax -164 -2,510 -2,997 -1,801 -1,130 -1,352 -953 -25.39%
NP -3,410 6,930 5,996 4,744 5,325 7,104 15,008 -
-
NP to SH -3,410 6,930 5,996 4,744 5,325 7,104 15,008 -
-
Tax Rate - 26.59% 33.33% 27.52% 17.50% 15.99% 5.97% -
Total Cost 6,042 39,637 40,718 40,216 37,650 46,705 47,893 -29.15%
-
Net Worth 156,008 127,643 127,643 120,552 113,460 107,908 98,736 7.91%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 1,418 1,348 1,316 -
Div Payout % - - - - 26.63% 18.99% 8.77% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 156,008 127,643 127,643 120,552 113,460 107,908 98,736 7.91%
NOSH 709,130 709,130 709,130 709,130 709,130 674,430 658,245 1.24%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -129.58% 14.88% 12.84% 10.55% 12.39% 13.20% 23.86% -
ROE -2.19% 5.43% 4.70% 3.94% 4.69% 6.58% 15.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.37 6.57 6.59 6.34 6.06 7.98 9.56 -41.81%
EPS -0.48 0.97 0.84 0.67 0.75 1.05 2.28 -
DPS 0.00 0.00 0.00 0.00 0.20 0.20 0.20 -
NAPS 0.22 0.18 0.18 0.17 0.16 0.16 0.15 6.58%
Adjusted Per Share Value based on latest NOSH - 709,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.28 5.03 5.04 4.85 4.64 5.81 6.79 -41.19%
EPS -0.37 0.75 0.65 0.51 0.57 0.77 1.62 -
DPS 0.00 0.00 0.00 0.00 0.15 0.15 0.14 -
NAPS 0.1684 0.1378 0.1378 0.1301 0.1225 0.1165 0.1066 7.91%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.23 0.24 0.36 0.135 0.15 0.19 0.18 -
P/RPS 61.97 3.65 5.46 2.13 2.48 2.38 1.88 78.96%
P/EPS -47.82 24.56 42.58 20.18 19.97 18.04 7.89 -
EY -2.09 4.07 2.35 4.96 5.01 5.54 12.67 -
DY 0.00 0.00 0.00 0.00 1.33 1.05 1.11 -
P/NAPS 1.05 1.33 2.00 0.79 0.94 1.19 1.20 -2.19%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 26/11/15 19/11/14 29/11/13 30/11/12 23/11/11 30/11/10 -
Price 0.23 0.265 0.345 0.155 0.14 0.19 0.18 -
P/RPS 61.97 4.04 5.24 2.44 2.31 2.38 1.88 78.96%
P/EPS -47.82 27.11 40.80 23.17 18.64 18.04 7.89 -
EY -2.09 3.69 2.45 4.32 5.36 5.54 12.67 -
DY 0.00 0.00 0.00 0.00 1.43 1.05 1.11 -
P/NAPS 1.05 1.47 1.92 0.91 0.88 1.19 1.20 -2.19%

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