[EFFICEN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2.45%
YoY- 20.63%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,864 210 46,056 44,859 41,943 52,394 58,751 -39.53%
PBT -9,826 -9,697 7,620 6,368 5,127 5,778 13,615 -
Tax -121 54,688 -2,009 -1,508 -1,098 -1,019 -1,147 -31.23%
NP -9,947 44,991 5,611 4,860 4,029 4,759 12,468 -
-
NP to SH -9,947 44,991 5,611 4,860 4,029 4,759 12,468 -
-
Tax Rate - - 26.36% 23.68% 21.42% 17.64% 8.42% -
Total Cost 12,811 -44,781 40,445 39,999 37,914 47,635 46,283 -19.25%
-
Net Worth 148,917 191,465 127,643 120,552 113,460 103,456 98,673 7.09%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 12,055 - - 1,418 1,063 1,034 986 51.72%
Div Payout % 0.00% - - 29.18% 26.40% 21.74% 7.91% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 148,917 191,465 127,643 120,552 113,460 103,456 98,673 7.09%
NOSH 709,130 709,130 709,130 709,130 709,130 689,710 657,823 1.25%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -347.31% 21,424.29% 12.18% 10.83% 9.61% 9.08% 21.22% -
ROE -6.68% 23.50% 4.40% 4.03% 3.55% 4.60% 12.64% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.40 0.03 6.49 6.33 5.91 7.60 8.93 -40.37%
EPS -1.40 6.35 0.79 0.69 0.57 0.69 1.89 -
DPS 1.70 0.00 0.00 0.20 0.15 0.15 0.15 49.81%
NAPS 0.21 0.27 0.18 0.17 0.16 0.15 0.15 5.76%
Adjusted Per Share Value based on latest NOSH - 709,130
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.35 0.03 5.66 5.52 5.16 6.44 7.22 -39.58%
EPS -1.22 5.53 0.69 0.60 0.50 0.59 1.53 -
DPS 1.48 0.00 0.00 0.17 0.13 0.13 0.12 51.94%
NAPS 0.1831 0.2354 0.1569 0.1482 0.1395 0.1272 0.1213 7.09%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.245 0.355 0.275 0.135 0.16 0.18 0.18 -
P/RPS 60.66 1,198.77 4.23 2.13 2.71 2.37 2.02 76.21%
P/EPS -17.47 5.60 34.76 19.70 28.16 26.09 9.50 -
EY -5.73 17.87 2.88 5.08 3.55 3.83 10.53 -
DY 6.94 0.00 0.00 1.48 0.94 0.83 0.83 42.42%
P/NAPS 1.17 1.31 1.53 0.79 1.00 1.20 1.20 -0.42%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 01/03/17 29/02/16 27/02/15 28/02/14 28/02/13 23/02/12 28/02/11 -
Price 0.245 0.30 0.295 0.135 0.13 0.18 0.17 -
P/RPS 60.66 1,013.04 4.54 2.13 2.20 2.37 1.90 78.01%
P/EPS -17.47 4.73 37.28 19.70 22.88 26.09 8.97 -
EY -5.73 21.15 2.68 5.08 4.37 3.83 11.15 -
DY 6.94 0.00 0.00 1.48 1.15 0.83 0.88 41.04%
P/NAPS 1.17 1.11 1.64 0.79 0.81 1.20 1.13 0.58%

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