[EFFICEN] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[EFFICEN] EFFICIENT E-SOLUTIONS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8.64%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
EFFICEN's Result
EFFICEN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 43,431 44,290 51,932 62,338 65,782 60,264 51,891 -2.92%
PBT 5,194 4,271 7,986 15,860 18,327 18,464 16,393 -17.41%
Tax -1,601 -823 -1,447 -1,411 -1,398 -2,067 -2,059 -4.10%
NP 3,593 3,448 6,539 14,449 16,929 16,397 14,334 -20.57%
-
NP to SH 3,593 3,448 6,539 14,449 16,929 16,397 14,334 -20.57%
-
Tax Rate 30.82% 19.27% 18.12% 8.90% 7.63% 11.19% 12.56% -
Total Cost 39,838 40,842 45,393 47,889 48,853 43,867 37,557 0.98%
-
Net Worth 120,335 117,511 111,999 97,760 92,569 78,826 65,529 10.65%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 1,041 1,049 10,955 1,319 1,151 1,146 -
Div Payout % - 30.21% 16.06% 75.82% 7.79% 7.02% 8.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 120,335 117,511 111,999 97,760 92,569 78,826 65,529 10.65%
NOSH 709,130 709,130 699,999 651,739 661,212 656,885 327,647 13.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.27% 7.79% 12.59% 23.18% 25.74% 27.21% 27.62% -
ROE 2.99% 2.93% 5.84% 14.78% 18.29% 20.80% 21.87% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.14 6.03 7.42 9.56 9.95 9.17 15.84 -14.59%
EPS 0.51 0.47 0.93 2.22 2.56 2.50 4.37 -30.07%
DPS 0.00 0.14 0.15 1.68 0.20 0.18 0.35 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.12 0.20 -2.66%
Adjusted Per Share Value based on latest NOSH - 651,739
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.34 5.45 6.39 7.66 8.09 7.41 6.38 -2.91%
EPS 0.44 0.42 0.80 1.78 2.08 2.02 1.76 -20.61%
DPS 0.00 0.13 0.13 1.35 0.16 0.14 0.14 -
NAPS 0.148 0.1445 0.1377 0.1202 0.1138 0.0969 0.0806 10.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.135 0.15 0.19 0.18 0.20 0.12 0.48 -
P/RPS 2.20 2.49 2.56 1.88 2.01 1.31 3.03 -5.19%
P/EPS 26.60 31.95 20.34 8.12 7.81 4.81 10.97 15.89%
EY 3.76 3.13 4.92 12.32 12.80 20.80 9.11 -13.70%
DY 0.00 0.95 0.79 9.34 1.00 1.46 0.73 -
P/NAPS 0.79 0.94 1.19 1.20 1.43 1.00 2.40 -16.89%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 23/11/11 30/11/10 30/11/09 28/11/08 28/11/07 -
Price 0.155 0.14 0.19 0.18 0.19 0.09 0.48 -
P/RPS 2.53 2.32 2.56 1.88 1.91 0.98 3.03 -2.95%
P/EPS 30.54 29.82 20.34 8.12 7.42 3.61 10.97 18.58%
EY 3.27 3.35 4.92 12.32 13.48 27.74 9.11 -15.68%
DY 0.00 1.01 0.79 9.34 1.05 1.95 0.73 -
P/NAPS 0.91 0.88 1.19 1.20 1.36 0.75 2.40 -14.91%

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