[EFFICEN] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -73.72%
YoY- -3.46%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,616 14,924 15,426 16,363 15,169 13,375 12,054 -0.61%
PBT 1,499 2,677 4,821 4,455 4,900 4,323 3,456 -12.98%
Tax -388 -516 -449 -299 -595 -560 -538 -5.29%
NP 1,111 2,161 4,372 4,156 4,305 3,763 2,918 -14.85%
-
NP to SH 1,111 2,161 4,372 4,156 4,305 3,763 2,918 -14.85%
-
Tax Rate 25.88% 19.28% 9.31% 6.71% 12.14% 12.95% 15.57% -
Total Cost 10,505 12,763 11,054 12,207 10,864 9,612 9,136 2.35%
-
Net Worth 111,099 98,227 92,739 85,758 72,297 58,899 39,627 18.72%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,041 - - 1,319 - - - -
Div Payout % 93.75% - - 31.75% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 111,099 98,227 92,739 85,758 72,297 58,899 39,627 18.72%
NOSH 694,375 654,848 662,424 659,682 328,625 327,217 120,082 33.93%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.56% 14.48% 28.34% 25.40% 28.38% 28.13% 24.21% -
ROE 1.00% 2.20% 4.71% 4.85% 5.95% 6.39% 7.36% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.67 2.28 2.33 2.48 4.62 4.09 10.04 -25.82%
EPS 0.16 0.33 0.66 0.63 1.31 1.15 2.43 -36.42%
DPS 0.15 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.13 0.22 0.18 0.33 -11.35%
Adjusted Per Share Value based on latest NOSH - 659,682
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.43 1.83 1.90 2.01 1.87 1.64 1.48 -0.57%
EPS 0.14 0.27 0.54 0.51 0.53 0.46 0.36 -14.55%
DPS 0.13 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.1366 0.1208 0.114 0.1054 0.0889 0.0724 0.0487 18.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.17 0.18 0.20 0.11 0.44 0.46 0.26 -
P/RPS 10.16 7.90 8.59 4.43 9.53 11.25 2.59 25.55%
P/EPS 106.25 54.55 30.30 17.46 33.59 40.00 10.70 46.55%
EY 0.94 1.83 3.30 5.73 2.98 2.50 9.35 -31.78%
DY 0.88 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.06 1.20 1.43 0.85 2.00 2.56 0.79 5.01%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 19/05/10 20/05/09 02/05/08 21/05/07 24/05/06 -
Price 0.16 0.22 0.19 0.14 0.38 0.44 0.33 -
P/RPS 9.56 9.65 8.16 5.64 8.23 10.76 3.29 19.43%
P/EPS 100.00 66.67 28.79 22.22 29.01 38.26 13.58 39.43%
EY 1.00 1.50 3.47 4.50 3.45 2.61 7.36 -28.27%
DY 0.94 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.00 1.47 1.36 1.08 1.73 2.44 1.00 0.00%

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