[EFFICEN] YoY Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 4,752 2,447 1,324 1,231 825 1,103 788 34.90% YoY % 94.20% 84.82% 7.55% 49.21% -25.20% 39.97% - Horiz. % 603.05% 310.53% 168.02% 156.22% 104.70% 139.97% 100.00%
PBT 134 -845 -1,418 13 -1,731 -1,741 -374 - YoY % 115.86% 40.41% -11,007.69% 100.75% 0.57% -365.51% - Horiz. % -35.83% 225.94% 379.14% -3.48% 462.83% 465.51% 100.00%
Tax -51 -6 -2 -5 3 -4 -8 36.15% YoY % -750.00% -200.00% 60.00% -266.67% 175.00% 50.00% - Horiz. % 637.50% 75.00% 25.00% 62.50% -37.50% 50.00% 100.00%
NP 83 -851 -1,420 8 -1,728 -1,745 -382 - YoY % 109.75% 40.07% -17,850.00% 100.46% 0.97% -356.81% - Horiz. % -21.73% 222.77% 371.73% -2.09% 452.36% 456.81% 100.00%
NP to SH 83 -850 -1,442 32 -1,699 -1,745 -382 - YoY % 109.76% 41.05% -4,606.25% 101.88% 2.64% -356.81% - Horiz. % -21.73% 222.51% 377.49% -8.38% 444.76% 456.81% 100.00%
Tax Rate 38.06 % - % - % 38.46 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.96% 0.00% 0.00% 100.00% - - -
Total Cost 4,669 3,298 2,744 1,223 2,553 2,848 1,170 25.93% YoY % 41.57% 20.19% 124.37% -52.10% -10.36% 143.42% - Horiz. % 399.06% 281.88% 234.53% 104.53% 218.21% 243.42% 100.00%
Net Worth 120,552 120,552 120,552 127,643 127,643 141,826 148,917 -3.46% YoY % 0.00% 0.00% -5.56% 0.00% -10.00% -4.76% - Horiz. % 80.95% 80.95% 80.95% 85.71% 85.71% 95.24% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 120,552 120,552 120,552 127,643 127,643 141,826 148,917 -3.46% YoY % 0.00% 0.00% -5.56% 0.00% -10.00% -4.76% - Horiz. % 80.95% 80.95% 80.95% 85.71% 85.71% 95.24% 100.00%
NOSH 709,130 709,130 709,130 709,130 709,130 709,130 709,130 - YoY % 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 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.75 % -34.78 % -107.25 % 0.65 % -209.45 % -158.20 % -48.48 % - YoY % 105.03% 67.57% -16,600.00% 100.31% -32.40% -226.32% - Horiz. % -3.61% 71.74% 221.23% -1.34% 432.03% 326.32% 100.00%
ROE 0.07 % -0.71 % -1.20 % 0.03 % -1.33 % -1.23 % -0.26 % - YoY % 109.86% 40.83% -4,100.00% 102.26% -8.13% -373.08% - Horiz. % -26.92% 273.08% 461.54% -11.54% 511.54% 473.08% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.67 0.35 0.19 0.17 0.12 0.16 0.11 35.12% YoY % 91.43% 84.21% 11.76% 41.67% -25.00% 45.45% - Horiz. % 609.09% 318.18% 172.73% 154.55% 109.09% 145.45% 100.00%
EPS 0.01 -0.12 -0.20 0.01 -0.24 -0.25 -0.05 - YoY % 108.33% 40.00% -2,100.00% 104.17% 4.00% -400.00% - Horiz. % -20.00% 240.00% 400.00% -20.00% 480.00% 500.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1700 0.1800 0.1800 0.2000 0.2100 -3.46% YoY % 0.00% 0.00% -5.56% 0.00% -10.00% -4.76% - Horiz. % 80.95% 80.95% 80.95% 85.71% 85.71% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 926,432 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 0.51 0.26 0.14 0.13 0.09 0.12 0.09 33.50% YoY % 96.15% 85.71% 7.69% 44.44% -25.00% 33.33% - Horiz. % 566.67% 288.89% 155.56% 144.44% 100.00% 133.33% 100.00%
EPS 0.01 -0.09 -0.16 0.00 -0.18 -0.19 -0.04 - YoY % 111.11% 43.75% 0.00% 0.00% 5.26% -375.00% - Horiz. % -25.00% 225.00% 400.00% -0.00% 450.00% 475.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1301 0.1301 0.1301 0.1378 0.1378 0.1531 0.1607 -3.46% YoY % 0.00% 0.00% -5.59% 0.00% -9.99% -4.73% - Horiz. % 80.96% 80.96% 80.96% 85.75% 85.75% 95.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.1750 0.1800 0.1900 0.1550 0.1950 0.2300 0.3400 -
P/RPS 26.11 52.16 101.76 89.29 167.61 147.87 305.97 -33.64% YoY % -49.94% -48.74% 13.97% -46.73% 13.35% -51.67% - Horiz. % 8.53% 17.05% 33.26% 29.18% 54.78% 48.33% 100.00%
P/EPS 1,495.15 -150.17 -93.44 3,434.85 -81.39 -93.47 -631.16 - YoY % 1,095.64% -60.71% -102.72% 4,320.24% 12.92% 85.19% - Horiz. % -236.89% 23.79% 14.80% -544.21% 12.90% 14.81% 100.00%
EY 0.07 -0.67 -1.07 0.03 -1.23 -1.07 -0.16 - YoY % 110.45% 37.38% -3,666.67% 102.44% -14.95% -568.75% - Horiz. % -43.75% 418.75% 668.75% -18.75% 768.75% 668.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.03 1.06 1.12 0.86 1.08 1.15 1.62 -7.27% YoY % -2.83% -5.36% 30.23% -20.37% -6.09% -29.01% - Horiz. % 63.58% 65.43% 69.14% 53.09% 66.67% 70.99% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date - 25/08/22 24/08/21 27/08/20 27/08/19 28/08/18 30/08/17 -
Price 0.1800 0.1800 0.2100 0.2050 0.1850 0.2500 0.3300 -
P/RPS 26.86 52.16 112.48 118.09 159.02 160.73 296.97 -32.99% YoY % -48.50% -53.63% -4.75% -25.74% -1.06% -45.88% - Horiz. % 9.04% 17.56% 37.88% 39.76% 53.55% 54.12% 100.00%
P/EPS 1,537.87 -150.17 -103.27 4,542.86 -77.22 -101.59 -612.60 - YoY % 1,124.09% -45.41% -102.27% 5,983.01% 23.99% 83.42% - Horiz. % -251.04% 24.51% 16.86% -741.57% 12.61% 16.58% 100.00%
EY 0.07 -0.67 -0.97 0.02 -1.30 -0.98 -0.16 - YoY % 110.45% 30.93% -4,950.00% 101.54% -32.65% -512.50% - Horiz. % -43.75% 418.75% 606.25% -12.50% 812.50% 612.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.06 1.06 1.24 1.14 1.03 1.25 1.57 -6.33% YoY % 0.00% -14.52% 8.77% 10.68% -17.60% -20.38% - Horiz. % 67.52% 67.52% 78.98% 72.61% 65.61% 79.62% 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 2022 - 2nd Q 2022 06 30.pdf 
