[EFFICEN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 36.59%
YoY- 20.63%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 35,036 24,470 12,049 44,859 33,720 23,324 12,109 102.91%
PBT 6,745 4,909 2,317 6,368 4,909 3,732 1,793 141.68%
Tax -2,248 -1,864 -737 -1,508 -1,351 -1,165 -483 178.50%
NP 4,497 3,045 1,580 4,860 3,558 2,567 1,310 127.39%
-
NP to SH 4,497 3,045 1,580 4,860 3,558 2,567 1,310 127.39%
-
Tax Rate 33.33% 37.97% 31.81% 23.68% 27.52% 31.22% 26.94% -
Total Cost 30,539 21,425 10,469 39,999 30,162 20,757 10,799 99.85%
-
Net Worth 127,643 120,552 120,552 120,552 120,552 120,552 120,552 3.88%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 1,418 - - - -
Div Payout % - - - 29.18% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 127,643 120,552 120,552 120,552 120,552 120,552 120,552 3.88%
NOSH 709,130 709,130 709,130 709,130 709,130 709,130 709,130 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.84% 12.44% 13.11% 10.83% 10.55% 11.01% 10.82% -
ROE 3.52% 2.53% 1.31% 4.03% 2.95% 2.13% 1.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.94 3.45 1.70 6.33 4.76 3.29 1.71 102.70%
EPS 0.63 0.43 0.22 0.69 0.50 0.36 0.19 122.19%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.17 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 709,130
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.31 3.01 1.48 5.52 4.15 2.87 1.49 102.88%
EPS 0.55 0.37 0.19 0.60 0.44 0.32 0.16 127.59%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.1569 0.1482 0.1482 0.1482 0.1482 0.1482 0.1482 3.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.36 0.20 0.14 0.135 0.135 0.125 0.13 -
P/RPS 7.29 5.80 8.24 2.13 2.84 3.80 7.61 -2.82%
P/EPS 56.77 46.58 62.83 19.70 26.91 34.53 70.37 -13.32%
EY 1.76 2.15 1.59 5.08 3.72 2.90 1.42 15.36%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 2.00 1.18 0.82 0.79 0.79 0.74 0.76 90.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 29/08/14 22/05/14 28/02/14 29/11/13 22/08/13 23/05/13 -
Price 0.345 0.25 0.14 0.135 0.155 0.14 0.14 -
P/RPS 6.98 7.24 8.24 2.13 3.26 4.26 8.20 -10.17%
P/EPS 54.40 58.22 62.83 19.70 30.89 38.67 75.78 -19.81%
EY 1.84 1.72 1.59 5.08 3.24 2.59 1.32 24.75%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 1.92 1.47 0.82 0.79 0.91 0.82 0.82 76.23%

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