[EFFICEN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -67.49%
YoY- 17.91%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 44,859 33,720 23,324 12,109 41,943 32,232 22,257 59.35%
PBT 6,368 4,909 3,732 1,793 5,127 4,842 4,028 35.59%
Tax -1,508 -1,351 -1,165 -483 -1,098 -848 -695 67.36%
NP 4,860 3,558 2,567 1,310 4,029 3,994 3,333 28.49%
-
NP to SH 4,860 3,558 2,567 1,310 4,029 3,994 3,333 28.49%
-
Tax Rate 23.68% 27.52% 31.22% 26.94% 21.42% 17.51% 17.25% -
Total Cost 39,999 30,162 20,757 10,799 37,914 28,238 18,924 64.47%
-
Net Worth 120,552 120,552 120,552 120,552 113,460 113,460 113,460 4.11%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,418 - - - 1,063 1,063 - -
Div Payout % 29.18% - - - 26.40% 26.63% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 120,552 120,552 120,552 120,552 113,460 113,460 113,460 4.11%
NOSH 709,130 709,130 709,130 709,130 709,130 709,130 709,130 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.83% 10.55% 11.01% 10.82% 9.61% 12.39% 14.98% -
ROE 4.03% 2.95% 2.13% 1.09% 3.55% 3.52% 2.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.33 4.76 3.29 1.71 5.91 4.55 3.14 59.37%
EPS 0.69 0.50 0.36 0.19 0.57 0.56 0.47 29.08%
DPS 0.20 0.00 0.00 0.00 0.15 0.15 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.16 0.16 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 709,130
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.52 4.15 2.87 1.49 5.16 3.96 2.74 59.30%
EPS 0.60 0.44 0.32 0.16 0.50 0.49 0.41 28.80%
DPS 0.17 0.00 0.00 0.00 0.13 0.13 0.00 -
NAPS 0.1482 0.1482 0.1482 0.1482 0.1395 0.1395 0.1395 4.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.135 0.135 0.125 0.13 0.16 0.15 0.16 -
P/RPS 2.13 2.84 3.80 7.61 2.71 3.30 5.10 -44.03%
P/EPS 19.70 26.91 34.53 70.37 28.16 26.63 34.04 -30.48%
EY 5.08 3.72 2.90 1.42 3.55 3.75 2.94 43.85%
DY 1.48 0.00 0.00 0.00 0.94 1.00 0.00 -
P/NAPS 0.79 0.79 0.74 0.76 1.00 0.94 1.00 -14.50%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 22/08/13 23/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.135 0.155 0.14 0.14 0.13 0.14 0.16 -
P/RPS 2.13 3.26 4.26 8.20 2.20 3.08 5.10 -44.03%
P/EPS 19.70 30.89 38.67 75.78 22.88 24.86 34.04 -30.48%
EY 5.08 3.24 2.59 1.32 4.37 4.02 2.94 43.85%
DY 1.48 0.00 0.00 0.00 1.15 1.07 0.00 -
P/NAPS 0.79 0.91 0.82 0.82 0.81 0.88 1.00 -14.50%

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