[EFFICEN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -73.72%
YoY- -3.46%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 65,454 50,292 33,239 16,363 59,500 44,010 29,672 69.21%
PBT 18,600 14,711 10,040 4,455 17,468 13,872 9,550 55.76%
Tax -1,865 -1,169 -862 -299 -1,653 -1,424 -1,109 41.28%
NP 16,735 13,542 9,178 4,156 15,815 12,448 8,441 57.62%
-
NP to SH 16,735 13,542 9,178 4,156 15,815 12,448 8,441 57.62%
-
Tax Rate 10.03% 7.95% 8.59% 6.71% 9.46% 10.27% 11.61% -
Total Cost 48,719 36,750 24,061 12,207 43,685 31,562 21,231 73.71%
-
Net Worth 98,828 92,033 92,440 85,758 82,896 79,034 72,539 22.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,200 1,314 1,320 1,319 - - - -
Div Payout % 66.93% 9.71% 14.39% 31.75% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 98,828 92,033 92,440 85,758 82,896 79,034 72,539 22.82%
NOSH 658,858 657,378 660,287 659,682 658,958 658,624 659,453 -0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 25.57% 26.93% 27.61% 25.40% 26.58% 28.28% 28.45% -
ROE 16.93% 14.71% 9.93% 4.85% 19.08% 15.75% 11.64% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.93 7.65 5.03 2.48 9.03 6.68 4.50 69.25%
EPS 2.54 2.06 1.39 0.63 2.40 1.89 1.28 57.71%
DPS 1.70 0.20 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.1258 0.12 0.11 22.90%
Adjusted Per Share Value based on latest NOSH - 659,682
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.05 6.18 4.09 2.01 7.32 5.41 3.65 69.19%
EPS 2.06 1.66 1.13 0.51 1.94 1.53 1.04 57.52%
DPS 1.38 0.16 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.1215 0.1132 0.1137 0.1054 0.1019 0.0972 0.0892 22.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.20 0.14 0.11 0.10 0.12 0.14 -
P/RPS 2.21 2.61 2.78 4.43 1.11 1.80 3.11 -20.31%
P/EPS 8.66 9.71 10.07 17.46 4.17 6.35 10.94 -14.39%
EY 11.55 10.30 9.93 5.73 24.00 15.75 9.14 16.83%
DY 7.73 1.00 1.43 1.82 0.00 0.00 0.00 -
P/NAPS 1.47 1.43 1.00 0.85 0.79 1.00 1.27 10.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 26/08/09 20/05/09 26/02/09 28/11/08 25/08/08 -
Price 0.22 0.19 0.14 0.14 0.10 0.09 0.11 -
P/RPS 2.21 2.48 2.78 5.64 1.11 1.35 2.44 -6.37%
P/EPS 8.66 9.22 10.07 22.22 4.17 4.76 8.59 0.54%
EY 11.55 10.84 9.93 4.50 24.00 21.00 11.64 -0.51%
DY 7.73 1.05 1.43 1.43 0.00 0.00 0.00 -
P/NAPS 1.47 1.36 1.00 1.08 0.79 0.75 1.00 29.19%

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