[EFFICEN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -22.82%
YoY- -14.96%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,296 47,366 46,005 43,010 47,012 53,829 64,797 -26.38%
PBT -11,310 8,995 7,545 4,831 4,566 9,905 17,503 -
Tax 49,646 -1,959 -2,207 -1,568 -729 -1,418 -1,688 -
NP 38,336 7,036 5,338 3,263 3,837 8,487 15,815 15.88%
-
NP to SH 38,336 7,036 5,338 3,263 3,837 8,487 15,815 15.88%
-
Tax Rate - 21.78% 29.25% 32.46% 15.97% 14.32% 9.64% -
Total Cost -28,040 40,330 40,667 39,747 43,175 45,342 48,982 -
-
Net Worth 156,828 127,643 120,552 120,552 114,683 105,849 98,796 7.99%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,870 - 1,418 - 2,091 977 9,978 2.93%
Div Payout % 30.96% - 26.57% - 54.51% 11.52% 63.09% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 156,828 127,643 120,552 120,552 114,683 105,849 98,796 7.99%
NOSH 709,130 709,130 709,130 709,130 709,130 661,562 658,644 1.23%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 372.34% 14.85% 11.60% 7.59% 8.16% 15.77% 24.41% -
ROE 24.44% 5.51% 4.43% 2.71% 3.35% 8.02% 16.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.44 6.68 6.49 6.07 6.56 8.14 9.84 -27.38%
EPS 5.38 0.99 0.75 0.46 0.54 1.28 2.40 14.38%
DPS 1.67 0.00 0.20 0.00 0.29 0.15 1.50 1.80%
NAPS 0.22 0.18 0.17 0.17 0.16 0.16 0.15 6.58%
Adjusted Per Share Value based on latest NOSH - 709,130
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.11 5.11 4.97 4.64 5.07 5.81 6.99 -26.39%
EPS 4.14 0.76 0.58 0.35 0.41 0.92 1.71 15.86%
DPS 1.28 0.00 0.15 0.00 0.23 0.11 1.08 2.86%
NAPS 0.1693 0.1378 0.1301 0.1301 0.1238 0.1143 0.1066 8.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.265 0.255 0.20 0.125 0.16 0.22 0.19 -
P/RPS 18.35 3.82 3.08 2.06 2.44 2.70 1.93 45.50%
P/EPS 4.93 25.70 26.57 27.17 29.89 17.15 7.91 -7.57%
EY 20.29 3.89 3.76 3.68 3.35 5.83 12.64 8.19%
DY 6.28 0.00 1.00 0.00 1.82 0.68 7.89 -3.72%
P/NAPS 1.20 1.42 1.18 0.74 1.00 1.38 1.27 -0.93%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 29/08/14 22/08/13 30/08/12 26/08/11 24/08/10 -
Price 0.25 0.205 0.25 0.14 0.16 0.18 0.19 -
P/RPS 17.31 3.07 3.85 2.31 2.44 2.21 1.93 44.09%
P/EPS 4.65 20.66 33.21 30.43 29.89 14.03 7.91 -8.46%
EY 21.51 4.84 3.01 3.29 3.35 7.13 12.64 9.25%
DY 6.66 0.00 0.80 0.00 1.82 0.83 7.89 -2.78%
P/NAPS 1.14 1.14 1.47 0.82 1.00 1.13 1.27 -1.78%

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