[EFFICEN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.77%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 40,357 27,660 14,924 58,751 47,176 32,582 15,426 89.75%
PBT 6,342 5,233 2,677 13,615 11,971 8,943 4,821 20.03%
Tax -1,014 -955 -516 -1,147 -715 -685 -449 72.04%
NP 5,328 4,278 2,161 12,468 11,256 8,258 4,372 14.07%
-
NP to SH 5,328 4,278 2,161 12,468 11,256 8,258 4,372 14.07%
-
Tax Rate 15.99% 18.25% 19.28% 8.42% 5.97% 7.66% 9.31% -
Total Cost 35,029 23,382 12,763 46,283 35,920 24,324 11,054 115.59%
-
Net Worth 107,908 105,304 98,227 98,673 98,736 99,096 92,739 10.61%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,011 - - 986 987 - - -
Div Payout % 18.99% - - 7.91% 8.77% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 107,908 105,304 98,227 98,673 98,736 99,096 92,739 10.61%
NOSH 674,430 658,153 654,848 657,823 658,245 660,640 662,424 1.20%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.20% 15.47% 14.48% 21.22% 23.86% 25.35% 28.34% -
ROE 4.94% 4.06% 2.20% 12.64% 11.40% 8.33% 4.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.98 4.20 2.28 8.93 7.17 4.93 2.33 87.34%
EPS 0.79 0.65 0.33 1.89 1.71 1.25 0.66 12.72%
DPS 0.15 0.00 0.00 0.15 0.15 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.15 0.15 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 654,545
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.96 3.40 1.83 7.22 5.80 4.01 1.90 89.48%
EPS 0.66 0.53 0.27 1.53 1.38 1.02 0.54 14.30%
DPS 0.12 0.00 0.00 0.12 0.12 0.00 0.00 -
NAPS 0.1327 0.1295 0.1208 0.1213 0.1214 0.1218 0.114 10.64%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.22 0.18 0.18 0.18 0.19 0.20 -
P/RPS 3.18 5.23 7.90 2.02 2.51 3.85 8.59 -48.41%
P/EPS 24.05 33.85 54.55 9.50 10.53 15.20 30.30 -14.26%
EY 4.16 2.95 1.83 10.53 9.50 6.58 3.30 16.67%
DY 0.79 0.00 0.00 0.83 0.83 0.00 0.00 -
P/NAPS 1.19 1.38 1.20 1.20 1.20 1.27 1.43 -11.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 19/05/10 -
Price 0.19 0.18 0.22 0.17 0.18 0.19 0.19 -
P/RPS 3.18 4.28 9.65 1.90 2.51 3.85 8.16 -46.61%
P/EPS 24.05 27.69 66.67 8.97 10.53 15.20 28.79 -11.29%
EY 4.16 3.61 1.50 11.15 9.50 6.58 3.47 12.83%
DY 0.79 0.00 0.00 0.88 0.83 0.00 0.00 -
P/NAPS 1.19 1.13 1.47 1.13 1.20 1.27 1.36 -8.50%

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