[EFFICEN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 97.96%
YoY- -48.2%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,616 52,394 40,357 27,660 14,924 58,751 47,176 -60.68%
PBT 1,499 5,778 6,342 5,233 2,677 13,615 11,971 -74.93%
Tax -388 -1,019 -1,014 -955 -516 -1,147 -715 -33.44%
NP 1,111 4,759 5,328 4,278 2,161 12,468 11,256 -78.61%
-
NP to SH 1,111 4,759 5,328 4,278 2,161 12,468 11,256 -78.61%
-
Tax Rate 25.88% 17.64% 15.99% 18.25% 19.28% 8.42% 5.97% -
Total Cost 10,505 47,635 35,029 23,382 12,763 46,283 35,920 -55.90%
-
Net Worth 111,099 103,456 107,908 105,304 98,227 98,673 98,736 8.17%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,041 1,034 1,011 - - 986 987 3.61%
Div Payout % 93.75% 21.74% 18.99% - - 7.91% 8.77% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 111,099 103,456 107,908 105,304 98,227 98,673 98,736 8.17%
NOSH 694,375 689,710 674,430 658,153 654,848 657,823 658,245 3.62%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.56% 9.08% 13.20% 15.47% 14.48% 21.22% 23.86% -
ROE 1.00% 4.60% 4.94% 4.06% 2.20% 12.64% 11.40% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.67 7.60 5.98 4.20 2.28 8.93 7.17 -62.11%
EPS 0.16 0.69 0.79 0.65 0.33 1.89 1.71 -79.36%
DPS 0.15 0.15 0.15 0.00 0.00 0.15 0.15 0.00%
NAPS 0.16 0.15 0.16 0.16 0.15 0.15 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 661,562
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.43 6.44 4.96 3.40 1.83 7.22 5.80 -60.64%
EPS 0.14 0.59 0.66 0.53 0.27 1.53 1.38 -78.21%
DPS 0.13 0.13 0.12 0.00 0.00 0.12 0.12 5.47%
NAPS 0.1366 0.1272 0.1327 0.1295 0.1208 0.1213 0.1214 8.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.18 0.19 0.22 0.18 0.18 0.18 -
P/RPS 10.16 2.37 3.18 5.23 7.90 2.02 2.51 153.77%
P/EPS 106.25 26.09 24.05 33.85 54.55 9.50 10.53 366.29%
EY 0.94 3.83 4.16 2.95 1.83 10.53 9.50 -78.57%
DY 0.88 0.83 0.79 0.00 0.00 0.83 0.83 3.97%
P/NAPS 1.06 1.20 1.19 1.38 1.20 1.20 1.20 -7.93%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 23/02/12 23/11/11 26/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.16 0.18 0.19 0.18 0.22 0.17 0.18 -
P/RPS 9.56 2.37 3.18 4.28 9.65 1.90 2.51 143.68%
P/EPS 100.00 26.09 24.05 27.69 66.67 8.97 10.53 347.83%
EY 1.00 3.83 4.16 3.61 1.50 11.15 9.50 -77.67%
DY 0.94 0.83 0.79 0.00 0.00 0.88 0.83 8.64%
P/NAPS 1.00 1.20 1.19 1.13 1.47 1.13 1.20 -11.43%

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