[EFFICEN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -17.25%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 49,107 52,415 51,932 53,829 58,249 58,751 62,338 -14.69%
PBT 4,593 5,771 7,986 9,905 11,471 13,615 15,860 -56.19%
Tax -861 -989 -1,447 -1,418 -1,215 -1,148 -1,411 -28.03%
NP 3,732 4,782 6,539 8,487 10,256 12,467 14,449 -59.40%
-
NP to SH 3,732 4,782 6,539 8,487 10,256 12,467 14,449 -59.40%
-
Tax Rate 18.75% 17.14% 18.12% 14.32% 10.59% 8.43% 8.90% -
Total Cost 45,375 47,633 45,393 45,342 47,993 46,284 47,889 -3.52%
-
Net Worth 111,099 106,687 111,999 105,849 98,227 98,181 97,760 8.89%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,091 1,049 1,049 977 977 977 10,955 -66.81%
Div Payout % 56.04% 21.96% 16.06% 11.52% 9.53% 7.84% 75.82% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 111,099 106,687 111,999 105,849 98,227 98,181 97,760 8.89%
NOSH 694,375 711,250 699,999 661,562 654,848 654,545 651,739 4.31%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.60% 9.12% 12.59% 15.77% 17.61% 21.22% 23.18% -
ROE 3.36% 4.48% 5.84% 8.02% 10.44% 12.70% 14.78% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.07 7.37 7.42 8.14 8.90 8.98 9.56 -18.20%
EPS 0.54 0.67 0.93 1.28 1.57 1.90 2.22 -60.99%
DPS 0.30 0.15 0.15 0.15 0.15 0.15 1.68 -68.25%
NAPS 0.16 0.15 0.16 0.16 0.15 0.15 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 661,562
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.30 5.66 5.61 5.81 6.29 6.34 6.73 -14.70%
EPS 0.40 0.52 0.71 0.92 1.11 1.35 1.56 -59.60%
DPS 0.23 0.11 0.11 0.11 0.11 0.11 1.18 -66.34%
NAPS 0.1199 0.1152 0.1209 0.1143 0.106 0.106 0.1055 8.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.18 0.19 0.22 0.18 0.18 0.18 -
P/RPS 2.40 2.44 2.56 2.70 2.02 2.01 1.88 17.66%
P/EPS 31.63 26.77 20.34 17.15 11.49 9.45 8.12 147.36%
EY 3.16 3.74 4.92 5.83 8.70 10.58 12.32 -59.59%
DY 1.77 0.82 0.79 0.68 0.83 0.83 9.34 -66.97%
P/NAPS 1.06 1.20 1.19 1.38 1.20 1.20 1.20 -7.93%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 23/02/12 23/11/11 26/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.16 0.18 0.19 0.18 0.22 0.17 0.18 -
P/RPS 2.26 2.44 2.56 2.21 2.47 1.89 1.88 13.04%
P/EPS 29.77 26.77 20.34 14.03 14.05 8.93 8.12 137.57%
EY 3.36 3.74 4.92 7.13 7.12 11.20 12.32 -57.91%
DY 1.88 0.82 0.79 0.83 0.68 0.88 9.34 -65.62%
P/NAPS 1.00 1.20 1.19 1.13 1.47 1.13 1.20 -11.43%

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