[EFFICEN] QoQ Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 14,303 11,020 10,566 12,421 12,049 11,139 10,396 23.73% QoQ % 29.79% 4.30% -14.93% 3.09% 8.17% 7.15% - Horiz. % 137.58% 106.00% 101.64% 119.48% 115.90% 107.15% 100.00%
PBT 3,667 875 1,836 2,592 2,317 1,459 1,177 113.46% QoQ % 319.09% -52.34% -29.17% 11.87% 58.81% 23.96% - Horiz. % 311.55% 74.34% 155.99% 220.22% 196.86% 123.96% 100.00%
Tax -1,052 239 -384 -1,127 -737 -157 -186 217.78% QoQ % -540.17% 162.24% 65.93% -52.92% -369.43% 15.59% - Horiz. % 565.59% -128.49% 206.45% 605.91% 396.24% 84.41% 100.00%
NP 2,615 1,114 1,452 1,465 1,580 1,302 991 91.07% QoQ % 134.74% -23.28% -0.89% -7.28% 21.35% 31.38% - Horiz. % 263.87% 112.41% 146.52% 147.83% 159.43% 131.38% 100.00%
NP to SH 2,615 1,114 1,452 1,465 1,580 1,302 991 91.07% QoQ % 134.74% -23.28% -0.89% -7.28% 21.35% 31.38% - Horiz. % 263.87% 112.41% 146.52% 147.83% 159.43% 131.38% 100.00%
Tax Rate 28.69 % -27.31 % 20.92 % 43.48 % 31.81 % 10.76 % 15.80 % 48.89% QoQ % 205.05% -230.54% -51.89% 36.69% 195.63% -31.90% - Horiz. % 181.58% -172.85% 132.41% 275.19% 201.33% 68.10% 100.00%
Total Cost 11,688 9,906 9,114 10,956 10,469 9,837 9,405 15.61% QoQ % 17.99% 8.69% -16.81% 4.65% 6.42% 4.59% - Horiz. % 124.27% 105.33% 96.91% 116.49% 111.31% 104.59% 100.00%
Net Worth 127,643 127,643 127,643 120,552 120,552 120,552 120,552 3.89% QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 0.00% - Horiz. % 105.88% 105.88% 105.88% 100.00% 100.00% 100.00% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 1,418 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 108.93 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 127,643 127,643 127,643 120,552 120,552 120,552 120,552 3.89% QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 0.00% - Horiz. % 105.88% 105.88% 105.88% 100.00% 100.00% 100.00% 100.00%
NOSH 709,130 709,130 709,130 709,130 709,130 709,130 709,130 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.28 % 10.11 % 13.74 % 11.79 % 13.11 % 11.69 % 9.53 % 54.44% QoQ % 80.81% -26.42% 16.54% -10.07% 12.15% 22.67% - Horiz. % 191.82% 106.09% 144.18% 123.71% 137.57% 122.67% 100.00%
ROE 2.05 % 0.87 % 1.14 % 1.22 % 1.31 % 1.08 % 0.82 % 84.30% QoQ % 135.63% -23.68% -6.56% -6.87% 21.30% 31.71% - Horiz. % 250.00% 106.10% 139.02% 148.78% 159.76% 131.71% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.02 1.55 1.49 1.75 1.70 1.57 1.47 23.63% QoQ % 30.32% 4.03% -14.86% 2.94% 8.28% 6.80% - Horiz. % 137.41% 105.44% 101.36% 119.05% 115.65% 106.80% 100.00%
EPS 0.37 0.16 0.20 0.21 0.22 0.18 0.14 91.27% QoQ % 131.25% -20.00% -4.76% -4.55% 22.22% 28.57% - Horiz. % 264.29% 114.29% 142.86% 150.00% 157.14% 128.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1800 0.1800 0.1800 0.1700 0.1700 0.1700 0.1700 3.89% QoQ % 0.00% 0.00% 5.88% 0.00% 0.00% 0.00% - Horiz. % 105.88% 105.88% 105.88% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 926,432 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.54 1.19 1.14 1.34 1.30 1.20 1.12 23.68% QoQ % 29.41% 4.39% -14.93% 3.08% 8.33% 7.14% - Horiz. % 137.50% 106.25% 101.79% 119.64% 116.07% 107.14% 100.00%
EPS 0.28 0.12 0.16 0.16 0.17 0.14 0.11 86.53% QoQ % 133.33% -25.00% 0.00% -5.88% 21.43% 27.27% - Horiz. % 254.55% 109.09% 145.45% 145.45% 154.55% 127.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1378 0.1378 0.1378 0.1301 0.1301 0.1301 0.1301 3.91% QoQ % 0.00% 0.00% 5.92% 0.00% 0.00% 0.00% - Horiz. % 105.92% 105.92% 105.92% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3050 0.2750 0.3600 0.2000 0.1400 0.1350 0.1350 -
P/RPS 15.12 17.70 24.16 11.42 8.24 8.59 9.21 39.21% QoQ % -14.58% -26.74% 111.56% 38.59% -4.07% -6.73% - Horiz. % 164.17% 192.18% 262.32% 124.00% 89.47% 93.27% 100.00%
P/EPS 82.71 175.05 175.82 96.81 62.83 73.53 96.60 -9.84% QoQ % -52.75% -0.44% 81.61% 54.08% -14.55% -23.88% - Horiz. % 85.62% 181.21% 182.01% 100.22% 65.04% 76.12% 100.00%
EY 1.21 0.57 0.57 1.03 1.59 1.36 1.04 10.63% QoQ % 112.28% 0.00% -44.66% -35.22% 16.91% 30.77% - Horiz. % 116.35% 54.81% 54.81% 99.04% 152.88% 130.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.48 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.69 1.53 2.00 1.18 0.82 0.79 0.79 66.10% QoQ % 10.46% -23.50% 69.49% 43.90% 3.80% 0.00% - Horiz. % 213.92% 193.67% 253.16% 149.37% 103.80% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 19/11/14 29/08/14 22/05/14 28/02/14 29/11/13 -
Price 0.2650 0.2950 0.3450 0.2500 0.1400 0.1350 0.1550 -
P/RPS 13.14 18.98 23.15 14.27 8.24 8.59 10.57 15.63% QoQ % -30.77% -18.01% 62.23% 73.18% -4.07% -18.73% - Horiz. % 124.31% 179.56% 219.02% 135.00% 77.96% 81.27% 100.00%
P/EPS 71.86 187.79 168.49 121.01 62.83 73.53 110.91 -25.14% QoQ % -61.73% 11.45% 39.24% 92.60% -14.55% -33.70% - Horiz. % 64.79% 169.32% 151.92% 109.11% 56.65% 66.30% 100.00%
EY 1.39 0.53 0.59 0.83 1.59 1.36 0.90 33.65% QoQ % 162.26% -10.17% -28.92% -47.80% 16.91% 51.11% - Horiz. % 154.44% 58.89% 65.56% 92.22% 176.67% 151.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.48 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.47 1.64 1.92 1.47 0.82 0.79 0.91 37.71% QoQ % -10.37% -14.58% 30.61% 79.27% 3.80% -13.19% - Horiz. % 161.54% 180.22% 210.99% 161.54% 90.11% 86.81% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
E-Sol-2014 2nd Qtr BOD.pdf 
