[EFFICEN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 23.58%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 47,176 32,582 15,426 65,454 50,292 33,239 16,363 102.43%
PBT 11,971 8,943 4,821 18,600 14,711 10,040 4,455 93.16%
Tax -715 -685 -449 -1,865 -1,169 -862 -299 78.72%
NP 11,256 8,258 4,372 16,735 13,542 9,178 4,156 94.18%
-
NP to SH 11,256 8,258 4,372 16,735 13,542 9,178 4,156 94.18%
-
Tax Rate 5.97% 7.66% 9.31% 10.03% 7.95% 8.59% 6.71% -
Total Cost 35,920 24,324 11,054 48,719 36,750 24,061 12,207 105.21%
-
Net Worth 98,736 99,096 92,739 98,828 92,033 92,440 85,758 9.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 987 - - 11,200 1,314 1,320 1,319 -17.56%
Div Payout % 8.77% - - 66.93% 9.71% 14.39% 31.75% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 98,736 99,096 92,739 98,828 92,033 92,440 85,758 9.84%
NOSH 658,245 660,640 662,424 658,858 657,378 660,287 659,682 -0.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.86% 25.35% 28.34% 25.57% 26.93% 27.61% 25.40% -
ROE 11.40% 8.33% 4.71% 16.93% 14.71% 9.93% 4.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.17 4.93 2.33 9.93 7.65 5.03 2.48 102.81%
EPS 1.71 1.25 0.66 2.54 2.06 1.39 0.63 94.46%
DPS 0.15 0.00 0.00 1.70 0.20 0.20 0.20 -17.43%
NAPS 0.15 0.15 0.14 0.15 0.14 0.14 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 665,208
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.09 3.52 1.67 7.07 5.43 3.59 1.77 102.09%
EPS 1.21 0.89 0.47 1.81 1.46 0.99 0.45 93.25%
DPS 0.11 0.00 0.00 1.21 0.14 0.14 0.14 -14.83%
NAPS 0.1066 0.107 0.1001 0.1067 0.0993 0.0998 0.0926 9.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.19 0.20 0.22 0.20 0.14 0.11 -
P/RPS 2.51 3.85 8.59 2.21 2.61 2.78 4.43 -31.50%
P/EPS 10.53 15.20 30.30 8.66 9.71 10.07 17.46 -28.59%
EY 9.50 6.58 3.30 11.55 10.30 9.93 5.73 40.03%
DY 0.83 0.00 0.00 7.73 1.00 1.43 1.82 -40.72%
P/NAPS 1.20 1.27 1.43 1.47 1.43 1.00 0.85 25.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 24/08/10 19/05/10 24/02/10 30/11/09 26/08/09 20/05/09 -
Price 0.18 0.19 0.19 0.22 0.19 0.14 0.14 -
P/RPS 2.51 3.85 8.16 2.21 2.48 2.78 5.64 -41.68%
P/EPS 10.53 15.20 28.79 8.66 9.22 10.07 22.22 -39.18%
EY 9.50 6.58 3.47 11.55 10.84 9.93 4.50 64.49%
DY 0.83 0.00 0.00 7.73 1.05 1.43 1.43 -30.39%
P/NAPS 1.20 1.27 1.36 1.47 1.36 1.00 1.08 7.26%

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