[EFFICEN] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.77%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 44,859 41,943 52,394 58,751 65,454 59,500 56,410 -3.74%
PBT 6,368 5,127 5,778 13,615 18,600 17,468 17,180 -15.23%
Tax -1,508 -1,098 -1,019 -1,147 -1,865 -1,653 -2,058 -5.04%
NP 4,860 4,029 4,759 12,468 16,735 15,815 15,122 -17.22%
-
NP to SH 4,860 4,029 4,759 12,468 16,735 15,815 15,122 -17.22%
-
Tax Rate 23.68% 21.42% 17.64% 8.42% 10.03% 9.46% 11.98% -
Total Cost 39,999 37,914 47,635 46,283 48,719 43,685 41,288 -0.52%
-
Net Worth 120,552 113,460 103,456 98,673 98,828 82,896 32,802 24.20%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 1,418 1,063 1,034 986 11,200 - 2,296 -7.71%
Div Payout % 29.18% 26.40% 21.74% 7.91% 66.93% - 15.18% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 120,552 113,460 103,456 98,673 98,828 82,896 32,802 24.20%
NOSH 709,130 709,130 689,710 657,823 658,858 658,958 328,026 13.69%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.83% 9.61% 9.08% 21.22% 25.57% 26.58% 26.81% -
ROE 4.03% 3.55% 4.60% 12.64% 16.93% 19.08% 46.10% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.33 5.91 7.60 8.93 9.93 9.03 17.20 -15.33%
EPS 0.69 0.57 0.69 1.89 2.54 2.40 2.30 -18.16%
DPS 0.20 0.15 0.15 0.15 1.70 0.00 0.70 -18.82%
NAPS 0.17 0.16 0.15 0.15 0.15 0.1258 0.10 9.23%
Adjusted Per Share Value based on latest NOSH - 654,545
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.84 4.53 5.66 6.34 7.07 6.42 6.09 -3.75%
EPS 0.52 0.43 0.51 1.35 1.81 1.71 1.63 -17.32%
DPS 0.15 0.11 0.11 0.11 1.21 0.00 0.25 -8.15%
NAPS 0.1301 0.1225 0.1117 0.1065 0.1067 0.0895 0.0354 24.20%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.135 0.16 0.18 0.18 0.22 0.10 0.50 -
P/RPS 2.13 2.71 2.37 2.02 2.21 1.11 2.91 -5.06%
P/EPS 19.70 28.16 26.09 9.50 8.66 4.17 10.85 10.44%
EY 5.08 3.55 3.83 10.53 11.55 24.00 9.22 -9.44%
DY 1.48 0.94 0.83 0.83 7.73 0.00 1.40 0.92%
P/NAPS 0.79 1.00 1.20 1.20 1.47 0.79 5.00 -26.45%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 23/02/12 28/02/11 24/02/10 26/02/09 27/02/08 -
Price 0.135 0.13 0.18 0.17 0.22 0.10 0.38 -
P/RPS 2.13 2.20 2.37 1.90 2.21 1.11 2.21 -0.61%
P/EPS 19.70 22.88 26.09 8.97 8.66 4.17 8.24 15.61%
EY 5.08 4.37 3.83 11.15 11.55 24.00 12.13 -13.49%
DY 1.48 1.15 0.83 0.88 7.73 0.00 1.84 -3.56%
P/NAPS 0.79 0.81 1.20 1.13 1.47 0.79 3.80 -23.01%

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