[EFFICEN] YoY Annualized Quarter 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- -1.02%
YoY- -48.2%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 48,940 46,648 44,514 55,320 65,164 66,478 59,344 -3.16%
PBT 9,818 7,464 8,056 10,466 17,886 20,080 19,100 -10.49%
Tax -3,728 -2,330 -1,390 -1,910 -1,370 -1,724 -2,218 9.03%
NP 6,090 5,134 6,666 8,556 16,516 18,356 16,882 -15.62%
-
NP to SH 6,090 5,134 6,666 8,556 16,516 18,356 16,882 -15.62%
-
Tax Rate 37.97% 31.22% 17.25% 18.25% 7.66% 8.59% 11.61% -
Total Cost 42,850 41,514 37,848 46,764 48,648 48,122 42,462 0.15%
-
Net Worth 120,552 120,552 113,460 105,304 99,096 92,440 72,539 8.83%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 2,641 - -
Div Payout % - - - - - 14.39% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 120,552 120,552 113,460 105,304 99,096 92,440 72,539 8.83%
NOSH 709,130 709,130 709,130 658,153 660,640 660,287 659,453 1.21%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.44% 11.01% 14.98% 15.47% 25.35% 27.61% 28.45% -
ROE 5.05% 4.26% 5.88% 8.13% 16.67% 19.86% 23.27% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.90 6.58 6.28 8.41 9.86 10.07 9.00 -4.32%
EPS 0.86 0.72 0.94 1.30 2.50 2.78 2.56 -16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.17 0.17 0.16 0.16 0.15 0.14 0.11 7.52%
Adjusted Per Share Value based on latest NOSH - 661,562
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.02 5.74 5.47 6.80 8.01 8.17 7.30 -3.16%
EPS 0.75 0.63 0.82 1.05 2.03 2.26 2.08 -15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1482 0.1482 0.1395 0.1295 0.1218 0.1137 0.0892 8.82%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.20 0.125 0.16 0.22 0.19 0.14 0.14 -
P/RPS 2.90 1.90 2.55 2.62 1.93 1.39 1.56 10.88%
P/EPS 23.29 17.27 17.02 16.92 7.60 5.04 5.47 27.29%
EY 4.29 5.79 5.88 5.91 13.16 19.86 18.29 -21.46%
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 1.18 0.74 1.00 1.38 1.27 1.00 1.27 -1.21%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 22/08/13 30/08/12 26/08/11 24/08/10 26/08/09 25/08/08 -
Price 0.25 0.14 0.16 0.18 0.19 0.14 0.11 -
P/RPS 3.62 2.13 2.55 2.14 1.93 1.39 1.22 19.86%
P/EPS 29.11 19.34 17.02 13.85 7.60 5.04 4.30 37.51%
EY 3.44 5.17 5.88 7.22 13.16 19.86 23.27 -27.27%
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 1.47 0.82 1.00 1.13 1.27 1.00 1.00 6.62%

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