[EFFICEN] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 24.51%
YoY- 21.25%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 20,010 18,892 9,647 4,024 3,957 3,745 3,299 35.02%
PBT 126 -3,097 -3,257 -4,298 -8,175 -7,642 -2,982 -
Tax -596 1,850 -89 -50 -11 -14 -79 40.02%
NP -470 -1,247 -3,346 -4,348 -8,186 -7,656 -3,061 -26.81%
-
NP to SH -466 -1,245 -3,379 -4,291 -8,122 -7,590 -3,046 -26.85%
-
Tax Rate 473.02% - - - - - - -
Total Cost 20,480 20,139 12,993 8,372 12,143 11,401 6,360 21.50%
-
Net Worth 120,552 120,552 120,552 127,643 120,552 134,734 141,826 -2.67%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 120,552 120,552 120,552 127,643 120,552 134,734 141,826 -2.67%
NOSH 709,130 709,130 709,130 709,130 709,130 709,130 709,130 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -2.35% -6.60% -34.68% -108.05% -206.87% -204.43% -92.79% -
ROE -0.39% -1.03% -2.80% -3.36% -6.74% -5.63% -2.15% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.82 2.66 1.36 0.57 0.56 0.53 0.47 34.78%
EPS -0.07 -0.18 -0.48 -0.61 -1.15 -1.07 -0.43 -26.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.18 0.17 0.19 0.20 -2.67%
Adjusted Per Share Value based on latest NOSH - 709,130
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.16 2.04 1.04 0.43 0.43 0.40 0.36 34.78%
EPS -0.05 -0.13 -0.36 -0.46 -0.88 -0.82 -0.33 -26.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1301 0.1301 0.1378 0.1301 0.1454 0.1531 -2.67%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.22 0.19 0.21 0.18 0.18 0.195 0.325 -
P/RPS 7.80 7.13 15.44 31.72 32.26 36.92 69.86 -30.59%
P/EPS -334.78 -108.22 -44.07 -29.75 -15.72 -18.22 -75.66 28.11%
EY -0.30 -0.92 -2.27 -3.36 -6.36 -5.49 -1.32 -21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.12 1.24 1.00 1.06 1.03 1.62 -3.72%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 23/02/23 24/02/22 18/03/21 28/02/20 27/02/19 22/02/18 -
Price 0.215 0.195 0.19 0.21 0.135 0.18 0.285 -
P/RPS 7.62 7.32 13.97 37.01 24.19 34.08 61.26 -29.33%
P/EPS -327.17 -111.07 -39.87 -34.70 -11.79 -16.82 -66.35 30.44%
EY -0.31 -0.90 -2.51 -2.88 -8.48 -5.95 -1.51 -23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.15 1.12 1.17 0.79 0.95 1.43 -2.08%

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