[EFFICEN] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -73.88%
YoY- 5.2%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 12,109 11,616 14,924 15,426 16,363 15,169 13,375 -1.64%
PBT 1,793 1,499 2,677 4,821 4,455 4,900 4,323 -13.63%
Tax -483 -388 -516 -449 -299 -595 -560 -2.43%
NP 1,310 1,111 2,161 4,372 4,156 4,305 3,763 -16.11%
-
NP to SH 1,310 1,111 2,161 4,372 4,156 4,305 3,763 -16.11%
-
Tax Rate 26.94% 25.88% 19.28% 9.31% 6.71% 12.14% 12.95% -
Total Cost 10,799 10,505 12,763 11,054 12,207 10,864 9,612 1.95%
-
Net Worth 120,552 111,099 98,227 92,739 85,758 72,297 58,899 12.66%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 1,041 - - 1,319 - - -
Div Payout % - 93.75% - - 31.75% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 120,552 111,099 98,227 92,739 85,758 72,297 58,899 12.66%
NOSH 709,130 694,375 654,848 662,424 659,682 328,625 327,217 13.74%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.82% 9.56% 14.48% 28.34% 25.40% 28.38% 28.13% -
ROE 1.09% 1.00% 2.20% 4.71% 4.85% 5.95% 6.39% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.71 1.67 2.28 2.33 2.48 4.62 4.09 -13.51%
EPS 0.19 0.16 0.33 0.66 0.63 1.31 1.15 -25.90%
DPS 0.00 0.15 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.14 0.13 0.22 0.18 -0.94%
Adjusted Per Share Value based on latest NOSH - 662,424
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.49 1.43 1.83 1.90 2.01 1.87 1.64 -1.58%
EPS 0.16 0.14 0.27 0.54 0.51 0.53 0.46 -16.12%
DPS 0.00 0.13 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.1482 0.1366 0.1208 0.114 0.1054 0.0889 0.0724 12.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.13 0.17 0.18 0.20 0.11 0.44 0.46 -
P/RPS 7.61 10.16 7.90 8.59 4.43 9.53 11.25 -6.30%
P/EPS 70.37 106.25 54.55 30.30 17.46 33.59 40.00 9.86%
EY 1.42 0.94 1.83 3.30 5.73 2.98 2.50 -8.98%
DY 0.00 0.88 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.76 1.06 1.20 1.43 0.85 2.00 2.56 -18.30%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 30/05/12 30/05/11 19/05/10 20/05/09 02/05/08 21/05/07 -
Price 0.14 0.16 0.22 0.19 0.14 0.38 0.44 -
P/RPS 8.20 9.56 9.65 8.16 5.64 8.23 10.76 -4.42%
P/EPS 75.78 100.00 66.67 28.79 22.22 29.01 38.26 12.05%
EY 1.32 1.00 1.50 3.47 4.50 3.45 2.61 -10.73%
DY 0.00 0.94 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.82 1.00 1.47 1.36 1.08 1.73 2.44 -16.60%

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