[EFFICEN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 19.83%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 34,926 35,036 33,720 32,232 40,357 47,176 50,292 -5.89%
PBT 7,081 6,745 4,909 4,842 6,342 11,971 14,711 -11.46%
Tax -1,883 -2,248 -1,351 -848 -1,014 -715 -1,169 8.26%
NP 5,198 4,497 3,558 3,994 5,328 11,256 13,542 -14.74%
-
NP to SH 5,198 4,497 3,558 3,994 5,328 11,256 13,542 -14.74%
-
Tax Rate 26.59% 33.33% 27.52% 17.51% 15.99% 5.97% 7.95% -
Total Cost 29,728 30,539 30,162 28,238 35,029 35,920 36,750 -3.47%
-
Net Worth 127,643 127,643 120,552 113,460 107,908 98,736 92,033 5.60%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 1,063 1,011 987 1,314 -
Div Payout % - - - 26.63% 18.99% 8.77% 9.71% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 127,643 127,643 120,552 113,460 107,908 98,736 92,033 5.60%
NOSH 709,130 709,130 709,130 709,130 674,430 658,245 657,378 1.27%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 14.88% 12.84% 10.55% 12.39% 13.20% 23.86% 26.93% -
ROE 4.07% 3.52% 2.95% 3.52% 4.94% 11.40% 14.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.93 4.94 4.76 4.55 5.98 7.17 7.65 -7.05%
EPS 0.73 0.63 0.50 0.56 0.79 1.71 2.06 -15.87%
DPS 0.00 0.00 0.00 0.15 0.15 0.15 0.20 -
NAPS 0.18 0.18 0.17 0.16 0.16 0.15 0.14 4.27%
Adjusted Per Share Value based on latest NOSH - 709,130
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.29 4.31 4.15 3.96 4.96 5.80 6.18 -5.89%
EPS 0.64 0.55 0.44 0.49 0.66 1.38 1.66 -14.68%
DPS 0.00 0.00 0.00 0.13 0.12 0.12 0.16 -
NAPS 0.1569 0.1569 0.1482 0.1395 0.1327 0.1214 0.1132 5.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.24 0.36 0.135 0.15 0.19 0.18 0.20 -
P/RPS 4.87 7.29 2.84 3.30 3.18 2.51 2.61 10.95%
P/EPS 32.74 56.77 26.91 26.63 24.05 10.53 9.71 22.44%
EY 3.05 1.76 3.72 3.75 4.16 9.50 10.30 -18.35%
DY 0.00 0.00 0.00 1.00 0.79 0.83 1.00 -
P/NAPS 1.33 2.00 0.79 0.94 1.19 1.20 1.43 -1.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 19/11/14 29/11/13 30/11/12 23/11/11 30/11/10 30/11/09 -
Price 0.265 0.345 0.155 0.14 0.19 0.18 0.19 -
P/RPS 5.38 6.98 3.26 3.08 3.18 2.51 2.48 13.77%
P/EPS 36.15 54.40 30.89 24.86 24.05 10.53 9.22 25.55%
EY 2.77 1.84 3.24 4.02 4.16 9.50 10.84 -20.33%
DY 0.00 0.00 0.00 1.07 0.79 0.83 1.05 -
P/NAPS 1.47 1.92 0.91 0.88 1.19 1.20 1.36 1.30%

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