[EFFICEN] QoQ Quarter Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 962 719 293 139 9,145 11,477 14,303 -83.38% QoQ % 33.80% 145.39% 110.79% -98.48% -20.32% -19.76% - Horiz. % 6.73% 5.03% 2.05% 0.97% 63.94% 80.24% 100.00%
PBT -366 -950 -1,119 -10,038 797 2,617 3,667 - QoQ % 61.47% 15.10% 88.85% -1,359.47% -69.55% -28.63% - Horiz. % -9.98% -25.91% -30.52% -273.74% 21.73% 71.37% 100.00%
Tax -7 -48 -68 49,831 -69 -762 -1,052 -96.43% QoQ % 85.42% 29.41% -100.14% 72,318.84% 90.94% 27.57% - Horiz. % 0.67% 4.56% 6.46% -4,736.79% 6.56% 72.43% 100.00%
NP -373 -998 -1,187 39,793 728 1,855 2,615 - QoQ % 62.63% 15.92% -102.98% 5,366.07% -60.75% -29.06% - Horiz. % -14.26% -38.16% -45.39% 1,521.72% 27.84% 70.94% 100.00%
NP to SH -373 -998 -1,187 39,793 728 1,855 2,615 - QoQ % 62.63% 15.92% -102.98% 5,366.07% -60.75% -29.06% - Horiz. % -14.26% -38.16% -45.39% 1,521.72% 27.84% 70.94% 100.00%
Tax Rate - % - % - % - % 8.66 % 29.12 % 28.69 % - QoQ % 0.00% 0.00% 0.00% 0.00% -70.26% 1.50% - Horiz. % 0.00% 0.00% 0.00% 0.00% 30.18% 101.50% 100.00%
Total Cost 1,335 1,717 1,480 -39,654 8,417 9,622 11,688 -76.37% QoQ % -22.25% 16.01% 103.73% -571.12% -12.52% -17.68% - Horiz. % 11.42% 14.69% 12.66% -339.27% 72.01% 82.32% 100.00%
Net Worth 156,008 156,008 156,008 191,465 127,643 127,643 127,643 14.27% QoQ % 0.00% 0.00% -18.52% 50.00% 0.00% 0.00% - Horiz. % 122.22% 122.22% 122.22% 150.00% 100.00% 100.00% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 12,055 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 156,008 156,008 156,008 191,465 127,643 127,643 127,643 14.27% QoQ % 0.00% 0.00% -18.52% 50.00% 0.00% 0.00% - Horiz. % 122.22% 122.22% 122.22% 150.00% 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -38.77 % -138.80 % -405.12 % 28,628.06 % 7.96 % 16.16 % 18.28 % - QoQ % 72.07% 65.74% -101.42% 359,549.00% -50.74% -11.60% - Horiz. % -212.09% -759.30% -2,216.19% 156,608.64% 43.54% 88.40% 100.00%
ROE -0.24 % -0.64 % -0.76 % 20.78 % 0.57 % 1.45 % 2.05 % - QoQ % 62.50% 15.79% -103.66% 3,545.61% -60.69% -29.27% - Horiz. % -11.71% -31.22% -37.07% 1,013.66% 27.80% 70.73% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.14 0.10 0.04 0.02 1.29 1.62 2.02 -83.05% QoQ % 40.00% 150.00% 100.00% -98.45% -20.37% -19.80% - Horiz. % 6.93% 4.95% 1.98% 0.99% 63.86% 80.20% 100.00%
EPS -0.05 -0.14 -0.17 5.61 0.10 0.26 0.37 - QoQ % 64.29% 17.65% -103.03% 5,510.00% -61.54% -29.73% - Horiz. % -13.51% -37.84% -45.95% 1,516.22% 27.03% 70.27% 100.00%
DPS 0.00 0.00 1.70 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2200 0.2200 0.2200 0.2700 0.1800 0.1800 0.1800 14.27% QoQ % 0.00% 0.00% -18.52% 50.00% 0.00% 0.00% - Horiz. % 122.22% 122.22% 122.22% 150.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 926,432 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.10 0.08 0.03 0.02 0.99 1.24 1.54 -83.76% QoQ % 25.00% 166.67% 50.00% -97.98% -20.16% -19.48% - Horiz. % 6.49% 5.19% 1.95% 1.30% 64.29% 80.52% 100.00%
EPS -0.04 -0.11 -0.13 4.30 0.08 0.20 0.28 - QoQ % 63.64% 15.38% -103.02% 5,275.00% -60.00% -28.57% - Horiz. % -14.29% -39.29% -46.43% 1,535.71% 28.57% 71.43% 100.00%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1684 0.1684 0.1684 0.2067 0.1378 0.1378 0.1378 14.26% QoQ % 0.00% 0.00% -18.53% 50.00% 0.00% 0.00% - Horiz. % 122.21% 122.21% 122.21% 150.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.2300 0.2650 0.3250 0.3550 0.2400 0.2550 0.3050 -
P/RPS 169.54 261.36 786.58 1,811.09 18.61 15.76 15.12 398.77% QoQ % -35.13% -66.77% -56.57% 9,631.81% 18.08% 4.23% - Horiz. % 1,121.30% 1,728.57% 5,202.25% 11,978.11% 123.08% 104.23% 100.00%
P/EPS -437.27 -188.30 -194.16 6.33 233.78 97.48 82.71 - QoQ % -132.22% 3.02% -3,167.30% -97.29% 139.82% 17.86% - Horiz. % -528.68% -227.66% -234.75% 7.65% 282.65% 117.86% 100.00%
EY -0.23 -0.53 -0.52 15.81 0.43 1.03 1.21 - QoQ % 56.60% -1.92% -103.29% 3,576.74% -58.25% -14.88% - Horiz. % -19.01% -43.80% -42.98% 1,306.61% 35.54% 85.12% 100.00%
DY 0.00 0.00 5.23 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.05 1.20 1.48 1.31 1.33 1.42 1.69 -27.13% QoQ % -12.50% -18.92% 12.98% -1.50% -6.34% -15.98% - Horiz. % 62.13% 71.01% 87.57% 77.51% 78.70% 84.02% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 27/05/16 29/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.2300 0.2500 0.2800 0.3000 0.2650 0.2050 0.2650 -
P/RPS 169.54 246.57 677.67 1,530.50 20.55 12.67 13.14 447.56% QoQ % -31.24% -63.62% -55.72% 7,347.69% 62.19% -3.58% - Horiz. % 1,290.26% 1,876.48% 5,157.31% 11,647.64% 156.39% 96.42% 100.00%
P/EPS -437.27 -177.64 -167.28 5.35 258.13 78.37 71.86 - QoQ % -146.16% -6.19% -3,226.73% -97.93% 229.37% 9.06% - Horiz. % -608.50% -247.20% -232.79% 7.45% 359.21% 109.06% 100.00%
EY -0.23 -0.56 -0.60 18.71 0.39 1.28 1.39 - QoQ % 58.93% 6.67% -103.21% 4,697.44% -69.53% -7.91% - Horiz. % -16.55% -40.29% -43.17% 1,346.04% 28.06% 92.09% 100.00%
DY 0.00 0.00 6.07 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.05 1.14 1.27 1.11 1.47 1.14 1.47 -20.04% QoQ % -7.89% -10.24% 14.41% -24.49% 28.95% -22.45% - Horiz. % 71.43% 77.55% 86.39% 75.51% 100.00% 77.55% 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 2015 - 4th Q 2015 12 31 (2016 02 29).pdf 
