[EFFICEN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -30.67%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 52,394 53,809 55,320 59,696 58,751 62,901 65,164 -13.49%
PBT 5,778 8,456 10,466 10,708 13,615 15,961 17,886 -52.82%
Tax -1,019 -1,352 -1,910 -2,064 -1,147 -953 -1,370 -17.86%
NP 4,759 7,104 8,556 8,644 12,468 15,008 16,516 -56.27%
-
NP to SH 4,759 7,104 8,556 8,644 12,468 15,008 16,516 -56.27%
-
Tax Rate 17.64% 15.99% 18.25% 19.28% 8.42% 5.97% 7.66% -
Total Cost 47,635 46,705 46,764 51,052 46,283 47,893 48,648 -1.38%
-
Net Worth 103,456 107,908 105,304 98,227 98,673 98,736 99,096 2.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,034 1,348 - - 986 1,316 - -
Div Payout % 21.74% 18.99% - - 7.91% 8.77% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 103,456 107,908 105,304 98,227 98,673 98,736 99,096 2.90%
NOSH 689,710 674,430 658,153 654,848 657,823 658,245 660,640 2.90%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.08% 13.20% 15.47% 14.48% 21.22% 23.86% 25.35% -
ROE 4.60% 6.58% 8.13% 8.80% 12.64% 15.20% 16.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.60 7.98 8.41 9.12 8.93 9.56 9.86 -15.89%
EPS 0.69 1.05 1.30 1.32 1.89 2.28 2.50 -57.50%
DPS 0.15 0.20 0.00 0.00 0.15 0.20 0.00 -
NAPS 0.15 0.16 0.16 0.15 0.15 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 654,848
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.66 5.81 5.97 6.44 6.34 6.79 7.03 -13.42%
EPS 0.51 0.77 0.92 0.93 1.35 1.62 1.78 -56.43%
DPS 0.11 0.15 0.00 0.00 0.11 0.14 0.00 -
NAPS 0.1117 0.1165 0.1137 0.106 0.1065 0.1066 0.107 2.89%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.18 0.19 0.22 0.18 0.18 0.18 0.19 -
P/RPS 2.37 2.38 2.62 1.97 2.02 1.88 1.93 14.62%
P/EPS 26.09 18.04 16.92 13.64 9.50 7.89 7.60 127.05%
EY 3.83 5.54 5.91 7.33 10.53 12.67 13.16 -55.98%
DY 0.83 1.05 0.00 0.00 0.83 1.11 0.00 -
P/NAPS 1.20 1.19 1.38 1.20 1.20 1.20 1.27 -3.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 -
Price 0.18 0.19 0.18 0.22 0.17 0.18 0.19 -
P/RPS 2.37 2.38 2.14 2.41 1.90 1.88 1.93 14.62%
P/EPS 26.09 18.04 13.85 16.67 8.97 7.89 7.60 127.05%
EY 3.83 5.54 7.22 6.00 11.15 12.67 13.16 -55.98%
DY 0.83 1.05 0.00 0.00 0.88 1.11 0.00 -
P/NAPS 1.20 1.19 1.13 1.47 1.13 1.20 1.27 -3.69%

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