[EFFICEN] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.7%
YoY- -4.57%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 43,010 47,012 53,829 64,797 63,067 59,987 47,696 -1.70%
PBT 4,831 4,566 9,905 17,503 17,978 18,364 15,309 -17.47%
Tax -1,568 -729 -1,418 -1,688 -1,406 -2,075 -2,070 -4.51%
NP 3,263 3,837 8,487 15,815 16,572 16,289 13,239 -20.80%
-
NP to SH 3,263 3,837 8,487 15,815 16,572 16,289 13,239 -20.80%
-
Tax Rate 32.46% 15.97% 14.32% 9.64% 7.82% 11.30% 13.52% -
Total Cost 39,747 43,175 45,342 48,982 46,495 43,698 34,457 2.40%
-
Net Worth 120,552 114,683 105,849 98,796 92,510 72,215 62,362 11.60%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 2,091 977 9,978 1,319 2,298 1,055 -
Div Payout % - 54.51% 11.52% 63.09% 7.96% 14.11% 7.97% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 120,552 114,683 105,849 98,796 92,510 72,215 62,362 11.60%
NOSH 709,130 709,130 661,562 658,644 660,789 656,507 328,224 13.68%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.59% 8.16% 15.77% 24.41% 26.28% 27.15% 27.76% -
ROE 2.71% 3.35% 8.02% 16.01% 17.91% 22.56% 21.23% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.07 6.56 8.14 9.84 9.54 9.14 14.53 -13.52%
EPS 0.46 0.54 1.28 2.40 2.51 2.48 4.03 -30.32%
DPS 0.00 0.29 0.15 1.50 0.20 0.35 0.32 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.11 0.19 -1.83%
Adjusted Per Share Value based on latest NOSH - 658,644
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.29 5.78 6.62 7.97 7.75 7.38 5.86 -1.68%
EPS 0.40 0.47 1.04 1.94 2.04 2.00 1.63 -20.85%
DPS 0.00 0.26 0.12 1.23 0.16 0.28 0.13 -
NAPS 0.1482 0.141 0.1301 0.1215 0.1137 0.0888 0.0767 11.59%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.125 0.16 0.22 0.19 0.14 0.14 0.50 -
P/RPS 2.06 2.44 2.70 1.93 1.47 1.53 3.44 -8.18%
P/EPS 27.17 29.89 17.15 7.91 5.58 5.64 12.40 13.95%
EY 3.68 3.35 5.83 12.64 17.91 17.72 8.07 -12.25%
DY 0.00 1.82 0.68 7.89 1.43 2.50 0.64 -
P/NAPS 0.74 1.00 1.38 1.27 1.00 1.27 2.63 -19.03%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 30/08/12 26/08/11 24/08/10 26/08/09 25/08/08 23/08/07 -
Price 0.14 0.16 0.18 0.19 0.14 0.11 0.47 -
P/RPS 2.31 2.44 2.21 1.93 1.47 1.20 3.23 -5.42%
P/EPS 30.43 29.89 14.03 7.91 5.58 4.43 11.65 17.33%
EY 3.29 3.35 7.13 12.64 17.91 22.56 8.58 -14.75%
DY 0.00 1.82 0.83 7.89 1.43 3.18 0.68 -
P/NAPS 0.82 1.00 1.13 1.27 1.00 1.00 2.47 -16.77%

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