[EFFICEN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.62%
YoY- -48.59%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 57,212 48,196 48,436 46,464 59,696 61,704 65,452 -2.21%
PBT 14,668 9,268 7,172 5,996 10,708 19,284 17,820 -3.19%
Tax -4,208 -2,948 -1,932 -1,552 -2,064 -1,796 -1,196 23.31%
NP 10,460 6,320 5,240 4,444 8,644 17,488 16,624 -7.42%
-
NP to SH 10,460 6,320 5,240 4,444 8,644 17,488 16,624 -7.42%
-
Tax Rate 28.69% 31.81% 26.94% 25.88% 19.28% 9.31% 6.71% -
Total Cost 46,752 41,876 43,196 42,020 51,052 44,216 48,828 -0.72%
-
Net Worth 127,216 120,552 120,552 111,099 98,227 92,739 85,758 6.79%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 4,166 - - 5,277 -
Div Payout % - - - 93.75% - - 31.75% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 127,216 120,552 120,552 111,099 98,227 92,739 85,758 6.79%
NOSH 706,756 709,130 709,130 694,375 654,848 662,424 659,682 1.15%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.28% 13.11% 10.82% 9.56% 14.48% 28.34% 25.40% -
ROE 8.22% 5.24% 4.35% 4.00% 8.80% 18.86% 19.38% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.10 6.80 6.83 6.69 9.12 9.31 9.92 -3.32%
EPS 1.48 0.88 0.76 0.64 1.32 2.64 2.52 -8.48%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.80 -
NAPS 0.18 0.17 0.17 0.16 0.15 0.14 0.13 5.57%
Adjusted Per Share Value based on latest NOSH - 694,375
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.03 5.93 5.96 5.71 7.34 7.59 8.05 -2.23%
EPS 1.29 0.78 0.64 0.55 1.06 2.15 2.04 -7.35%
DPS 0.00 0.00 0.00 0.51 0.00 0.00 0.65 -
NAPS 0.1564 0.1482 0.1482 0.1366 0.1208 0.114 0.1054 6.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.305 0.14 0.13 0.17 0.18 0.20 0.11 -
P/RPS 3.77 2.06 1.90 2.54 1.97 2.15 1.11 22.59%
P/EPS 20.61 15.71 17.59 26.56 13.64 7.58 4.37 29.48%
EY 4.85 6.37 5.68 3.76 7.33 13.20 22.91 -22.79%
DY 0.00 0.00 0.00 3.53 0.00 0.00 7.27 -
P/NAPS 1.69 0.82 0.76 1.06 1.20 1.43 0.85 12.13%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 22/05/14 23/05/13 30/05/12 30/05/11 19/05/10 20/05/09 -
Price 0.265 0.14 0.14 0.16 0.22 0.19 0.14 -
P/RPS 3.27 2.06 2.05 2.39 2.41 2.04 1.41 15.04%
P/EPS 17.91 15.71 18.95 25.00 16.67 7.20 5.56 21.51%
EY 5.58 6.37 5.28 4.00 6.00 13.89 18.00 -17.72%
DY 0.00 0.00 0.00 3.75 0.00 0.00 5.71 -
P/NAPS 1.47 0.82 0.82 1.00 1.47 1.36 1.08 5.27%

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