[EFFICEN] QoQ 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- 23.43%
YoY- -3.46%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 15,162 17,053 16,876 16,363 15,490 14,338 14,503 2.99%
PBT 3,889 4,671 5,585 4,455 3,596 4,322 4,650 -11.20%
Tax -696 -307 -563 -299 -229 -315 -514 22.32%
NP 3,193 4,364 5,022 4,156 3,367 4,007 4,136 -15.80%
-
NP to SH 3,193 4,364 5,022 4,156 3,367 4,007 4,136 -15.80%
-
Tax Rate 17.90% 6.57% 10.08% 6.71% 6.37% 7.29% 11.05% -
Total Cost 11,969 12,689 11,854 12,207 12,123 10,331 10,367 10.02%
-
Net Worth 99,781 92,569 92,510 85,758 83,052 78,826 72,215 23.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,978 - - 1,319 - - - -
Div Payout % 312.50% - - 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 99,781 92,569 92,510 85,758 83,052 78,826 72,215 23.98%
NOSH 665,208 661,212 660,789 659,682 660,196 656,885 656,507 0.87%
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 21.06% 25.59% 29.76% 25.40% 21.74% 27.95% 28.52% -
ROE 3.20% 4.71% 5.43% 4.85% 4.05% 5.08% 5.73% -
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 2.28 2.58 2.55 2.48 2.35 2.18 2.21 2.09%
EPS 0.48 0.66 0.76 0.63 0.51 0.61 0.63 -16.53%
DPS 1.50 0.00 0.00 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 1.86 2.10 2.07 2.01 1.90 1.76 1.78 2.96%
EPS 0.39 0.54 0.62 0.51 0.41 0.49 0.51 -16.33%
DPS 1.23 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.1227 0.1138 0.1137 0.1054 0.1021 0.0969 0.0888 23.98%
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 9.65 7.75 5.48 4.43 4.26 5.50 6.34 32.21%
P/EPS 45.83 30.30 18.42 17.46 19.61 19.67 22.22 61.81%
EY 2.18 3.30 5.43 5.73 5.10 5.08 4.50 -38.23%
DY 6.82 0.00 0.00 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 9.65 7.37 5.48 5.64 4.26 4.12 4.98 55.24%
P/EPS 45.83 28.79 18.42 22.22 19.61 14.75 17.46 89.95%
EY 2.18 3.47 5.43 4.50 5.10 6.78 5.73 -47.40%
DY 6.82 0.00 0.00 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