[EFFICEN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -94.7%
YoY- 106.15%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 139 11,020 11,139 9,711 12,037 11,575 15,162 -54.23%
PBT -10,038 875 1,459 285 -564 1,644 3,889 -
Tax 49,831 239 -157 -250 -5 -433 -696 -
NP 39,793 1,114 1,302 35 -569 1,211 3,193 52.23%
-
NP to SH 39,793 1,114 1,302 35 -569 1,211 3,193 52.23%
-
Tax Rate - -27.31% 10.76% 87.72% - 26.34% 17.90% -
Total Cost -39,654 9,906 9,837 9,676 12,606 10,364 11,969 -
-
Net Worth 191,465 127,643 120,552 113,460 106,687 98,181 99,781 11.46%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 1,418 - - - 9,978 -
Div Payout % - - 108.93% - - - 312.50% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 191,465 127,643 120,552 113,460 106,687 98,181 99,781 11.46%
NOSH 709,130 709,130 709,130 709,130 711,250 654,545 665,208 1.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 28,628.06% 10.11% 11.69% 0.36% -4.73% 10.46% 21.06% -
ROE 20.78% 0.87% 1.08% 0.03% -0.53% 1.23% 3.20% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.02 1.55 1.57 1.37 1.69 1.77 2.28 -54.57%
EPS 5.61 0.16 0.18 0.00 -0.08 0.18 0.48 50.61%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 1.50 -
NAPS 0.27 0.18 0.17 0.16 0.15 0.15 0.15 10.28%
Adjusted Per Share Value based on latest NOSH - 709,130
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.02 1.19 1.20 1.05 1.30 1.25 1.64 -52.00%
EPS 4.30 0.12 0.14 0.00 -0.06 0.13 0.34 52.60%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 1.08 -
NAPS 0.2067 0.1378 0.1301 0.1225 0.1152 0.106 0.1077 11.47%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.355 0.275 0.135 0.16 0.18 0.18 0.22 -
P/RPS 1,811.09 17.70 8.59 11.68 10.64 10.18 9.65 139.18%
P/EPS 6.33 175.05 73.53 3,241.74 -225.00 97.29 45.83 -28.09%
EY 15.81 0.57 1.36 0.03 -0.44 1.03 2.18 39.10%
DY 0.00 0.00 1.48 0.00 0.00 0.00 6.82 -
P/NAPS 1.31 1.53 0.79 1.00 1.20 1.20 1.47 -1.90%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 23/02/12 28/02/11 24/02/10 -
Price 0.30 0.295 0.135 0.13 0.18 0.17 0.22 -
P/RPS 1,530.50 18.98 8.59 9.49 10.64 9.61 9.65 132.56%
P/EPS 5.35 187.79 73.53 2,633.91 -225.00 91.88 45.83 -30.07%
EY 18.71 0.53 1.36 0.04 -0.44 1.09 2.18 43.06%
DY 0.00 0.00 1.48 0.00 0.00 0.00 6.82 -
P/NAPS 1.11 1.64 0.79 0.81 1.20 1.13 1.47 -4.57%

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