[EFFICEN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.12%
YoY- -3.46%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 46,464 59,696 61,704 65,452 60,676 53,500 48,216 -0.61%
PBT 5,996 10,708 19,284 17,820 19,600 17,292 13,824 -12.98%
Tax -1,552 -2,064 -1,796 -1,196 -2,380 -2,240 -2,152 -5.29%
NP 4,444 8,644 17,488 16,624 17,220 15,052 11,672 -14.85%
-
NP to SH 4,444 8,644 17,488 16,624 17,220 15,052 11,672 -14.85%
-
Tax Rate 25.88% 19.28% 9.31% 6.71% 12.14% 12.95% 15.57% -
Total Cost 42,020 51,052 44,216 48,828 43,456 38,448 36,544 2.35%
-
Net Worth 111,099 98,227 92,739 85,758 72,297 58,899 39,627 18.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,166 - - 5,277 - - - -
Div Payout % 93.75% - - 31.75% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 111,099 98,227 92,739 85,758 72,297 58,899 39,627 18.72%
NOSH 694,375 654,848 662,424 659,682 328,625 327,217 120,082 33.93%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.56% 14.48% 28.34% 25.40% 28.38% 28.13% 24.21% -
ROE 4.00% 8.80% 18.86% 19.38% 23.82% 25.56% 29.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.69 9.12 9.31 9.92 18.46 16.35 40.15 -25.79%
EPS 0.64 1.32 2.64 2.52 5.24 4.60 9.72 -36.42%
DPS 0.60 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.22 0.18 0.33 -11.35%
Adjusted Per Share Value based on latest NOSH - 659,682
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.02 6.44 6.66 7.06 6.55 5.77 5.20 -0.58%
EPS 0.48 0.93 1.89 1.79 1.86 1.62 1.26 -14.84%
DPS 0.45 0.00 0.00 0.57 0.00 0.00 0.00 -
NAPS 0.1199 0.106 0.1001 0.0926 0.078 0.0636 0.0428 18.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.17 0.18 0.20 0.11 0.44 0.46 0.26 -
P/RPS 2.54 1.97 2.15 1.11 2.38 2.81 0.65 25.47%
P/EPS 26.56 13.64 7.58 4.37 8.40 10.00 2.67 46.60%
EY 3.76 7.33 13.20 22.91 11.91 10.00 37.38 -31.78%
DY 3.53 0.00 0.00 7.27 0.00 0.00 0.00 -
P/NAPS 1.06 1.20 1.43 0.85 2.00 2.56 0.79 5.01%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 19/05/10 20/05/09 02/05/08 21/05/07 24/05/06 -
Price 0.16 0.22 0.19 0.14 0.38 0.44 0.33 -
P/RPS 2.39 2.41 2.04 1.41 2.06 2.69 0.82 19.49%
P/EPS 25.00 16.67 7.20 5.56 7.25 9.57 3.40 39.40%
EY 4.00 6.00 13.89 18.00 13.79 10.45 29.45 -28.28%
DY 3.75 0.00 0.00 5.71 0.00 0.00 0.00 -
P/NAPS 1.00 1.47 1.36 1.08 1.73 2.44 1.00 0.00%

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