[EFFICEN] QoQ Quarter Result on 2021-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,014 2,559 1,324 1,750 715 926 1,231 119.42% QoQ % 56.86% 93.28% -24.34% 144.76% -22.79% -24.78% - Horiz. % 326.08% 207.88% 107.55% 142.16% 58.08% 75.22% 100.00%
PBT -11 -510 -1,418 -1,318 -1,998 -1,371 13 - QoQ % 97.84% 64.03% -7.59% 34.03% -45.73% -10,646.15% - Horiz. % -84.62% -3,923.08% -10,907.69% -10,138.46% -15,369.23% -10,546.15% 100.00%
Tax -6 -80 -2 -2 -33 -3 -5 12.89% QoQ % 92.50% -3,900.00% 0.00% 93.94% -1,000.00% 40.00% - Horiz. % 120.00% 1,600.00% 40.00% 40.00% 660.00% 60.00% 100.00%
NP -17 -590 -1,420 -1,320 -2,031 -1,374 8 - QoQ % 97.12% 58.45% -7.58% 35.01% -47.82% -17,275.00% - Horiz. % -212.50% -7,375.00% -17,750.00% -16,500.00% -25,387.50% -17,175.00% 100.00%
NP to SH -23 -592 -1,442 -1,324 -2,008 -1,374 32 - QoQ % 96.11% 58.95% -8.91% 34.06% -46.14% -4,393.75% - Horiz. % -71.88% -1,850.00% -4,506.25% -4,137.50% -6,275.00% -4,293.75% 100.00%
Tax Rate - % - % - % - % - % - % 38.46 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 4,031 3,149 2,744 3,070 2,746 2,300 1,223 120.99% QoQ % 28.01% 14.76% -10.62% 11.80% 19.39% 88.06% - Horiz. % 329.60% 257.48% 224.37% 251.02% 224.53% 188.06% 100.00%
Net Worth 120,552 120,552 120,552 120,552 127,643 127,643 127,643 -3.73% QoQ % 0.00% 0.00% 0.00% -5.56% 0.00% 0.00% - Horiz. % 94.44% 94.44% 94.44% 94.44% 100.00% 100.00% 100.00%
Dividend 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 120,552 120,552 120,552 120,552 127,643 127,643 127,643 -3.73% QoQ % 0.00% 0.00% 0.00% -5.56% 0.00% 0.00% - Horiz. % 94.44% 94.44% 94.44% 94.44% 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 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -0.42 % -23.06 % -107.25 % -75.43 % -284.06 % -148.38 % 0.65 % - QoQ % 98.18% 78.50% -42.18% 73.45% -91.44% -22,927.69% - Horiz. % -64.62% -3,547.69% -16,500.00% -11,604.62% -43,701.54% -22,827.69% 100.00%
ROE -0.02 % -0.49 % -1.20 % -1.10 % -1.57 % -1.08 % 0.03 % - QoQ % 95.92% 59.17% -9.09% 29.94% -45.37% -3,700.00% - Horiz. % -66.67% -1,633.33% -4,000.00% -3,666.67% -5,233.33% -3,600.00% 100.00%
Per Share 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.57 0.36 0.19 0.25 0.10 0.13 0.17 123.53% QoQ % 58.33% 89.47% -24.00% 150.00% -23.08% -23.53% - Horiz. % 335.29% 211.76% 111.76% 147.06% 58.82% 76.47% 100.00%
EPS 0.00 -0.08 -0.20 -0.19 -0.28 -0.19 0.01 - QoQ % 0.00% 60.00% -5.26% 32.14% -47.37% -2,000.00% - Horiz. % 0.00% -800.00% -2,000.00% -1,900.00% -2,800.00% -1,900.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1700 0.1700 0.1800 0.1800 0.1800 -3.73% QoQ % 0.00% 0.00% 0.00% -5.56% 0.00% 0.00% - Horiz. % 94.44% 94.44% 94.44% 94.44% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 926,432 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.43 0.28 0.14 0.19 0.08 0.10 0.13 121.52% QoQ % 53.57% 100.00% -26.32% 137.50% -20.00% -23.08% - Horiz. % 330.77% 215.38% 107.69% 146.15% 61.54% 76.92% 100.00%
EPS 0.00 -0.06 -0.16 -0.14 -0.22 -0.15 0.00 - QoQ % 0.00% 62.50% -14.29% 36.36% -46.67% 0.00% - Horiz. % -0.00% 40.00% 106.67% 93.33% 146.67% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1301 0.1301 0.1301 0.1301 0.1378 0.1378 0.1378 -3.75% QoQ % 0.00% 0.00% 0.00% -5.59% 0.00% 0.00% - Horiz. % 94.41% 94.41% 94.41% 94.41% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.2100 0.1900 0.1900 0.1900 0.1800 0.1850 0.1550 -
P/RPS 37.10 52.65 101.76 76.99 178.52 141.67 89.29 -44.23% QoQ % -29.53% -48.26% 32.17% -56.87% 26.01% 58.66% - Horiz. % 41.55% 58.97% 113.97% 86.22% 199.93% 158.66% 100.00%
P/EPS -6,474.67 -227.59 -93.44 -101.76 -63.57 -95.48 3,434.85 - QoQ % -2,744.88% -143.57% 8.18% -60.08% 33.42% -102.78% - Horiz. % -188.50% -6.63% -2.72% -2.96% -1.85% -2.78% 100.00%
EY -0.02 -0.44 -1.07 -0.98 -1.57 -1.05 0.03 - QoQ % 95.45% 58.88% -9.18% 37.58% -49.52% -3,600.00% - Horiz. % -66.67% -1,466.67% -3,566.67% -3,266.67% -5,233.33% -3,500.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.24 1.12 1.12 1.12 1.00 1.03 0.86 27.54% QoQ % 10.71% 0.00% 0.00% 12.00% -2.91% 19.77% - Horiz. % 144.19% 130.23% 130.23% 130.23% 116.28% 119.77% 100.00%
Price Multiplier on Announcement Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 24/08/21 - - 26/11/20 27/08/20 -
Price 0.1900 0.1900 0.2100 0.2000 0.2100 0.1750 0.2050 -
P/RPS 33.57 52.65 112.48 81.04 208.28 134.01 118.09 -56.67% QoQ % -36.24% -53.19% 38.80% -61.09% 55.42% 13.48% - Horiz. % 28.43% 44.58% 95.25% 68.63% 176.37% 113.48% 100.00%
P/EPS -5,858.03 -227.59 -103.27 -107.12 -74.16 -90.32 4,542.86 - QoQ % -2,473.94% -120.38% 3.59% -44.44% 17.89% -101.99% - Horiz. % -128.95% -5.01% -2.27% -2.36% -1.63% -1.99% 100.00%
EY -0.02 -0.44 -0.97 -0.93 -1.35 -1.11 0.02 - QoQ % 95.45% 54.64% -4.30% 31.11% -21.62% -5,650.00% - Horiz. % -100.00% -2,200.00% -4,850.00% -4,650.00% -6,750.00% -5,550.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.12 1.12 1.24 1.18 1.17 0.97 1.14 -1.17% QoQ % 0.00% -9.68% 5.08% 0.85% 20.62% -14.91% - Horiz. % 98.25% 98.25% 108.77% 103.51% 102.63% 85.09% 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