[EFFICEN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 36.3%
YoY- -16.88%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 33,720 32,232 40,357 47,176 50,292 44,010 40,156 -2.86%
PBT 4,909 4,842 6,342 11,971 14,711 13,872 12,588 -14.51%
Tax -1,351 -848 -1,014 -715 -1,169 -1,424 -1,415 -0.76%
NP 3,558 3,994 5,328 11,256 13,542 12,448 11,173 -17.34%
-
NP to SH 3,558 3,994 5,328 11,256 13,542 12,448 11,173 -17.34%
-
Tax Rate 27.52% 17.51% 15.99% 5.97% 7.95% 10.27% 11.24% -
Total Cost 30,162 28,238 35,029 35,920 36,750 31,562 28,983 0.66%
-
Net Worth 120,552 113,460 107,908 98,736 92,033 79,034 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 1,063 1,011 987 1,314 - 1,146 -
Div Payout % - 26.63% 18.99% 8.77% 9.71% - 10.26% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 120,552 113,460 107,908 98,736 92,033 79,034 0 -
NOSH 709,130 709,130 674,430 658,245 657,378 658,624 327,653 13.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.55% 12.39% 13.20% 23.86% 26.93% 28.28% 27.82% -
ROE 2.95% 3.52% 4.94% 11.40% 14.71% 15.75% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.76 4.55 5.98 7.17 7.65 6.68 12.26 -14.57%
EPS 0.50 0.56 0.79 1.71 2.06 1.89 1.70 -18.43%
DPS 0.00 0.15 0.15 0.15 0.20 0.00 0.35 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 651,739
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.64 3.48 4.36 5.09 5.43 4.75 4.33 -2.84%
EPS 0.38 0.43 0.58 1.21 1.46 1.34 1.21 -17.54%
DPS 0.00 0.11 0.11 0.11 0.14 0.00 0.12 -
NAPS 0.1301 0.1225 0.1165 0.1066 0.0993 0.0853 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.135 0.15 0.19 0.18 0.20 0.12 0.48 -
P/RPS 2.84 3.30 3.18 2.51 2.61 1.80 3.92 -5.22%
P/EPS 26.91 26.63 24.05 10.53 9.71 6.35 14.08 11.38%
EY 3.72 3.75 4.16 9.50 10.30 15.75 7.10 -10.20%
DY 0.00 1.00 0.79 0.83 1.00 0.00 0.73 -
P/NAPS 0.79 0.94 1.19 1.20 1.43 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 23/11/11 30/11/10 30/11/09 28/11/08 28/11/07 -
Price 0.155 0.14 0.19 0.18 0.19 0.09 0.48 -
P/RPS 3.26 3.08 3.18 2.51 2.48 1.35 3.92 -3.02%
P/EPS 30.89 24.86 24.05 10.53 9.22 4.76 14.08 13.97%
EY 3.24 4.02 4.16 9.50 10.84 21.00 7.10 -12.24%
DY 0.00 1.07 0.79 0.83 1.05 0.00 0.73 -
P/NAPS 0.91 0.88 1.19 1.20 1.36 0.75 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