[EFFICEN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -21.16%
YoY- 49.92%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 12,421 12,049 11,139 10,396 11,215 12,109 9,711 17.88%
PBT 2,592 2,317 1,459 1,177 1,939 1,793 285 337.47%
Tax -1,127 -737 -157 -186 -682 -483 -250 173.64%
NP 1,465 1,580 1,302 991 1,257 1,310 35 1113.80%
-
NP to SH 1,465 1,580 1,302 991 1,257 1,310 35 1113.80%
-
Tax Rate 43.48% 31.81% 10.76% 15.80% 35.17% 26.94% 87.72% -
Total Cost 10,956 10,469 9,837 9,405 9,958 10,799 9,676 8.65%
-
Net Worth 120,552 120,552 120,552 120,552 120,552 120,552 113,460 4.13%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,418 - - - - -
Div Payout % - - 108.93% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 120,552 120,552 120,552 120,552 120,552 120,552 113,460 4.13%
NOSH 709,130 709,130 709,130 709,130 709,130 709,130 709,130 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.79% 13.11% 11.69% 9.53% 11.21% 10.82% 0.36% -
ROE 1.22% 1.31% 1.08% 0.82% 1.04% 1.09% 0.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.75 1.70 1.57 1.47 1.58 1.71 1.37 17.78%
EPS 0.21 0.22 0.18 0.14 0.18 0.19 0.00 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 709,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.53 1.48 1.37 1.28 1.38 1.49 1.19 18.29%
EPS 0.18 0.19 0.16 0.12 0.15 0.16 0.00 -
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1482 0.1482 0.1482 0.1482 0.1482 0.1395 4.12%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.20 0.14 0.135 0.135 0.125 0.13 0.16 -
P/RPS 11.42 8.24 8.59 9.21 7.90 7.61 11.68 -1.49%
P/EPS 96.81 62.83 73.53 96.60 70.52 70.37 3,241.74 -90.43%
EY 1.03 1.59 1.36 1.04 1.42 1.42 0.03 963.22%
DY 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.82 0.79 0.79 0.74 0.76 1.00 11.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 22/05/14 28/02/14 29/11/13 22/08/13 23/05/13 28/02/13 -
Price 0.25 0.14 0.135 0.155 0.14 0.14 0.13 -
P/RPS 14.27 8.24 8.59 10.57 8.85 8.20 9.49 31.34%
P/EPS 121.01 62.83 73.53 110.91 78.98 75.78 2,633.91 -87.24%
EY 0.83 1.59 1.36 0.90 1.27 1.32 0.04 659.31%
DY 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.82 0.79 0.91 0.82 0.82 0.81 48.94%

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