[EFFICEN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 47.55%
YoY- 8.79%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 32,232 40,357 47,176 50,292 44,010 40,156 31,277 0.50%
PBT 4,842 6,342 11,971 14,711 13,872 12,588 10,197 -11.66%
Tax -848 -1,014 -715 -1,169 -1,424 -1,415 -1,243 -6.16%
NP 3,994 5,328 11,256 13,542 12,448 11,173 8,954 -12.57%
-
NP to SH 3,994 5,328 11,256 13,542 12,448 11,173 8,954 -12.57%
-
Tax Rate 17.51% 15.99% 5.97% 7.95% 10.27% 11.24% 12.19% -
Total Cost 28,238 35,029 35,920 36,750 31,562 28,983 22,323 3.99%
-
Net Worth 113,460 107,908 98,736 92,033 79,034 0 45,070 16.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,063 1,011 987 1,314 - 1,146 1,051 0.18%
Div Payout % 26.63% 18.99% 8.77% 9.71% - 10.26% 11.74% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 113,460 107,908 98,736 92,033 79,034 0 45,070 16.61%
NOSH 709,130 674,430 658,245 657,378 658,624 327,653 300,469 15.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.39% 13.20% 23.86% 26.93% 28.28% 27.82% 28.63% -
ROE 3.52% 4.94% 11.40% 14.71% 15.75% 0.00% 19.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.55 5.98 7.17 7.65 6.68 12.26 10.41 -12.87%
EPS 0.56 0.79 1.71 2.06 1.89 1.70 2.98 -24.29%
DPS 0.15 0.15 0.15 0.20 0.00 0.35 0.35 -13.15%
NAPS 0.16 0.16 0.15 0.14 0.12 0.00 0.15 1.08%
Adjusted Per Share Value based on latest NOSH - 661,212
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.48 4.36 5.09 5.43 4.75 4.33 3.38 0.48%
EPS 0.43 0.58 1.21 1.46 1.34 1.21 0.97 -12.66%
DPS 0.11 0.11 0.11 0.14 0.00 0.12 0.11 0.00%
NAPS 0.1225 0.1165 0.1066 0.0993 0.0853 0.00 0.0486 16.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.19 0.18 0.20 0.12 0.48 0.40 -
P/RPS 3.30 3.18 2.51 2.61 1.80 3.92 3.84 -2.49%
P/EPS 26.63 24.05 10.53 9.71 6.35 14.08 13.42 12.08%
EY 3.75 4.16 9.50 10.30 15.75 7.10 7.45 -10.80%
DY 1.00 0.79 0.83 1.00 0.00 0.73 0.87 2.34%
P/NAPS 0.94 1.19 1.20 1.43 1.00 0.00 2.67 -15.95%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 23/11/11 30/11/10 30/11/09 28/11/08 28/11/07 22/11/06 -
Price 0.14 0.19 0.18 0.19 0.09 0.48 0.40 -
P/RPS 3.08 3.18 2.51 2.48 1.35 3.92 3.84 -3.60%
P/EPS 24.86 24.05 10.53 9.22 4.76 14.08 13.42 10.81%
EY 4.02 4.16 9.50 10.84 21.00 7.10 7.45 -9.76%
DY 1.07 0.79 0.83 1.05 0.00 0.73 0.87 3.50%
P/NAPS 0.88 1.19 1.20 1.36 0.75 0.00 2.67 -16.87%

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