[EFFICEN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.67%
YoY- -50.57%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 52,394 40,357 27,660 14,924 58,751 47,176 32,582 37.13%
PBT 5,778 6,342 5,233 2,677 13,615 11,971 8,943 -25.20%
Tax -1,019 -1,014 -955 -516 -1,147 -715 -685 30.21%
NP 4,759 5,328 4,278 2,161 12,468 11,256 8,258 -30.67%
-
NP to SH 4,759 5,328 4,278 2,161 12,468 11,256 8,258 -30.67%
-
Tax Rate 17.64% 15.99% 18.25% 19.28% 8.42% 5.97% 7.66% -
Total Cost 47,635 35,029 23,382 12,763 46,283 35,920 24,324 56.33%
-
Net Worth 103,456 107,908 105,304 98,227 98,673 98,736 99,096 2.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,034 1,011 - - 986 987 - -
Div Payout % 21.74% 18.99% - - 7.91% 8.77% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 103,456 107,908 105,304 98,227 98,673 98,736 99,096 2.90%
NOSH 689,710 674,430 658,153 654,848 657,823 658,245 660,640 2.90%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.08% 13.20% 15.47% 14.48% 21.22% 23.86% 25.35% -
ROE 4.60% 4.94% 4.06% 2.20% 12.64% 11.40% 8.33% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.60 5.98 4.20 2.28 8.93 7.17 4.93 33.34%
EPS 0.69 0.79 0.65 0.33 1.89 1.71 1.25 -32.63%
DPS 0.15 0.15 0.00 0.00 0.15 0.15 0.00 -
NAPS 0.15 0.16 0.16 0.15 0.15 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 654,848
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.44 4.96 3.40 1.83 7.22 5.80 4.01 37.02%
EPS 0.59 0.66 0.53 0.27 1.53 1.38 1.02 -30.50%
DPS 0.13 0.12 0.00 0.00 0.12 0.12 0.00 -
NAPS 0.1272 0.1327 0.1295 0.1208 0.1213 0.1214 0.1218 2.92%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.18 0.19 0.22 0.18 0.18 0.18 0.19 -
P/RPS 2.37 3.18 5.23 7.90 2.02 2.51 3.85 -27.57%
P/EPS 26.09 24.05 33.85 54.55 9.50 10.53 15.20 43.21%
EY 3.83 4.16 2.95 1.83 10.53 9.50 6.58 -30.21%
DY 0.83 0.79 0.00 0.00 0.83 0.83 0.00 -
P/NAPS 1.20 1.19 1.38 1.20 1.20 1.20 1.27 -3.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 26/08/11 30/05/11 28/02/11 30/11/10 24/08/10 -
Price 0.18 0.19 0.18 0.22 0.17 0.18 0.19 -
P/RPS 2.37 3.18 4.28 9.65 1.90 2.51 3.85 -27.57%
P/EPS 26.09 24.05 27.69 66.67 8.97 10.53 15.20 43.21%
EY 3.83 4.16 3.61 1.50 11.15 9.50 6.58 -30.21%
DY 0.83 0.79 0.00 0.00 0.88 0.83 0.00 -
P/NAPS 1.20 1.19 1.13 1.47 1.13 1.20 1.27 -3.69%

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