[EFFICEN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.1%
YoY- 8.91%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 9,975 12,697 14,594 17,053 14,338 14,061 9,866 0.18%
PBT 814 1,109 3,028 4,671 4,322 4,222 3,138 -20.12%
Tax -153 -59 -30 -307 -315 -323 -334 -12.19%
NP 661 1,050 2,998 4,364 4,007 3,899 2,804 -21.38%
-
NP to SH 661 1,050 2,998 4,364 4,007 3,899 2,804 -21.38%
-
Tax Rate 18.80% 5.32% 0.99% 6.57% 7.29% 7.65% 10.64% -
Total Cost 9,314 11,647 11,596 12,689 10,331 10,162 7,062 4.71%
-
Net Worth 113,460 111,999 97,760 92,569 78,826 65,529 45,225 16.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,049 977 - - 1,146 1,055 -
Div Payout % - 100.00% 32.61% - - 29.41% 37.63% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 113,460 111,999 97,760 92,569 78,826 65,529 45,225 16.55%
NOSH 709,130 699,999 651,739 661,212 656,885 327,647 301,505 15.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.63% 8.27% 20.54% 25.59% 27.95% 27.73% 28.42% -
ROE 0.58% 0.94% 3.07% 4.71% 5.08% 5.95% 6.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.41 1.81 2.24 2.58 2.18 4.29 3.27 -13.07%
EPS 0.09 0.15 0.46 0.66 0.61 1.19 0.93 -32.21%
DPS 0.00 0.15 0.15 0.00 0.00 0.35 0.35 -
NAPS 0.16 0.16 0.15 0.14 0.12 0.20 0.15 1.08%
Adjusted Per Share Value based on latest NOSH - 661,212
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.08 1.37 1.58 1.84 1.55 1.52 1.06 0.31%
EPS 0.07 0.11 0.32 0.47 0.43 0.42 0.30 -21.52%
DPS 0.00 0.11 0.11 0.00 0.00 0.12 0.11 -
NAPS 0.1225 0.1209 0.1055 0.0999 0.0851 0.0707 0.0488 16.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.19 0.18 0.20 0.12 0.48 0.40 -
P/RPS 10.66 10.47 8.04 7.75 5.50 11.18 12.22 -2.24%
P/EPS 160.92 126.67 39.13 30.30 19.67 40.34 43.01 24.57%
EY 0.62 0.79 2.56 3.30 5.08 2.48 2.33 -19.78%
DY 0.00 0.79 0.83 0.00 0.00 0.73 0.87 -
P/NAPS 0.94 1.19 1.20 1.43 1.00 2.40 2.67 -15.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 23/11/11 30/11/10 30/11/09 28/11/08 28/11/07 22/11/06 -
Price 0.14 0.19 0.18 0.19 0.09 0.48 0.40 -
P/RPS 9.95 10.47 8.04 7.37 4.12 11.18 12.22 -3.36%
P/EPS 150.19 126.67 39.13 28.79 14.75 40.34 43.01 23.14%
EY 0.67 0.79 2.56 3.47 6.78 2.48 2.33 -18.74%
DY 0.00 0.79 0.83 0.00 0.00 0.73 0.87 -
P/NAPS 0.88 1.19 1.20 1.36 0.75 2.40 2.67 -16.87%

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