[EFFICEN] YoY Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 890 139 11,020 11,139 9,711 12,037 11,575 -34.76% YoY % 540.29% -98.74% -1.07% 14.70% -19.32% 3.99% - Horiz. % 7.69% 1.20% 95.21% 96.23% 83.90% 103.99% 100.00%
PBT -7,391 -10,038 875 1,459 285 -564 1,644 - YoY % 26.37% -1,247.20% -40.03% 411.93% 150.53% -134.31% - Horiz. % -449.57% -610.58% 53.22% 88.75% 17.34% -34.31% 100.00%
Tax 2 49,831 239 -157 -250 -5 -433 - YoY % -100.00% 20,749.79% 252.23% 37.20% -4,900.00% 98.85% - Horiz. % -0.46% -11,508.31% -55.20% 36.26% 57.74% 1.15% 100.00%
NP -7,389 39,793 1,114 1,302 35 -569 1,211 - YoY % -118.57% 3,472.08% -14.44% 3,620.00% 106.15% -146.99% - Horiz. % -610.16% 3,285.96% 91.99% 107.51% 2.89% -46.99% 100.00%
NP to SH -7,389 39,793 1,114 1,302 35 -569 1,211 - YoY % -118.57% 3,472.08% -14.44% 3,620.00% 106.15% -146.99% - Horiz. % -610.16% 3,285.96% 91.99% 107.51% 2.89% -46.99% 100.00%
Tax Rate - % - % -27.31 % 10.76 % 87.72 % - % 26.34 % - YoY % 0.00% 0.00% -353.81% -87.73% 0.00% 0.00% - Horiz. % 0.00% 0.00% -103.68% 40.85% 333.03% 0.00% 100.00%
Total Cost 8,279 -39,654 9,906 9,837 9,676 12,606 10,364 -3.67% YoY % 120.88% -500.30% 0.70% 1.66% -23.24% 21.63% - Horiz. % 79.88% -382.61% 95.58% 94.92% 93.36% 121.63% 100.00%
Net Worth 148,917 191,465 127,643 120,552 113,460 106,687 98,181 7.18% YoY % -22.22% 50.00% 5.88% 6.25% 6.35% 8.66% - Horiz. % 151.68% 195.01% 130.01% 122.78% 115.56% 108.66% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 1,418 - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 108.93 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 148,917 191,465 127,643 120,552 113,460 106,687 98,181 7.18% YoY % -22.22% 50.00% 5.88% 6.25% 6.35% 8.66% - Horiz. % 151.68% 195.01% 130.01% 122.78% 115.56% 108.66% 100.00%
NOSH 709,130 709,130 709,130 709,130 709,130 711,250 654,545 1.34% YoY % 0.00% 0.00% 0.00% 0.00% -0.30% 8.66% - Horiz. % 108.34% 108.34% 108.34% 108.34% 108.34% 108.66% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -830.22 % 28,628.06 % 10.11 % 11.69 % 0.36 % -4.73 % 10.46 % - YoY % -102.90% 283,065.78% -13.52% 3,147.22% 107.61% -145.22% - Horiz. % -7,937.09% 273,690.81% 96.65% 111.76% 3.44% -45.22% 100.00%
ROE -4.96 % 20.78 % 0.87 % 1.08 % 0.03 % -0.53 % 1.23 % - YoY % -123.87% 2,288.51% -19.44% 3,500.00% 105.66% -143.09% - Horiz. % -403.25% 1,689.43% 70.73% 87.80% 2.44% -43.09% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.13 0.02 1.55 1.57 1.37 1.69 1.77 -35.26% YoY % 550.00% -98.71% -1.27% 14.60% -18.93% -4.52% - Horiz. % 7.34% 1.13% 87.57% 88.70% 77.40% 95.48% 100.00%
EPS -1.04 5.61 0.16 0.18 0.00 -0.08 0.18 - YoY % -118.54% 3,406.25% -11.11% 0.00% 0.00% -144.44% - Horiz. % -577.78% 3,116.67% 88.89% 100.00% 0.00% -44.44% 100.00%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2100 0.2700 0.1800 0.1700 0.1600 0.1500 0.1500 5.76% YoY % -22.22% 50.00% 5.88% 6.25% 6.67% 0.00% - Horiz. % 140.00% 180.00% 120.00% 113.33% 106.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 926,432 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.10 0.02 1.19 1.20 1.05 1.30 1.25 -34.33% YoY % 400.00% -98.32% -0.83% 14.29% -19.23% 4.00% - Horiz. % 8.00% 1.60% 95.20% 96.00% 84.00% 104.00% 100.00%
EPS -0.80 4.30 0.12 0.14 0.00 -0.06 0.13 - YoY % -118.60% 3,483.33% -14.29% 0.00% 0.00% -146.15% - Horiz. % -615.38% 3,307.69% 92.31% 107.69% 0.00% -46.15% 100.00%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1607 0.2067 0.1378 0.1301 0.1225 0.1152 0.1060 7.17% YoY % -22.25% 50.00% 5.92% 6.20% 6.34% 8.68% - Horiz. % 151.60% 195.00% 130.00% 122.74% 115.57% 108.68% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.2450 0.3550 0.2750 0.1350 0.1600 0.1800 0.1800 -
P/RPS 195.21 1,811.09 17.70 8.59 11.68 10.64 10.18 63.53% YoY % -89.22% 10,132.15% 106.05% -26.46% 9.77% 4.52% - Horiz. % 1,917.58% 17,790.67% 173.87% 84.38% 114.73% 104.52% 100.00%
P/EPS -23.51 6.33 175.05 73.53 3,241.74 -225.00 97.29 - YoY % -471.41% -96.38% 138.07% -97.73% 1,540.77% -331.27% - Horiz. % -24.16% 6.51% 179.93% 75.58% 3,332.04% -231.27% 100.00%
EY -4.25 15.81 0.57 1.36 0.03 -0.44 1.03 - YoY % -126.88% 2,673.68% -58.09% 4,433.33% 106.82% -142.72% - Horiz. % -412.62% 1,534.95% 55.34% 132.04% 2.91% -42.72% 100.00%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.17 1.31 1.53 0.79 1.00 1.20 1.20 -0.42% YoY % -10.69% -14.38% 93.67% -21.00% -16.67% 0.00% - Horiz. % 97.50% 109.17% 127.50% 65.83% 83.33% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 01/03/17 29/02/16 27/02/15 28/02/14 28/02/13 23/02/12 28/02/11 -
Price 0.2450 0.3000 0.2950 0.1350 0.1300 0.1800 0.1700 -
P/RPS 195.21 1,530.50 18.98 8.59 9.49 10.64 9.61 65.11% YoY % -87.25% 7,963.75% 120.95% -9.48% -10.81% 10.72% - Horiz. % 2,031.32% 15,926.12% 197.50% 89.39% 98.75% 110.72% 100.00%
P/EPS -23.51 5.35 187.79 73.53 2,633.91 -225.00 91.88 - YoY % -539.44% -97.15% 155.39% -97.21% 1,270.63% -344.88% - Horiz. % -25.59% 5.82% 204.39% 80.03% 2,866.68% -244.88% 100.00%
EY -4.25 18.71 0.53 1.36 0.04 -0.44 1.09 - YoY % -122.72% 3,430.19% -61.03% 3,300.00% 109.09% -140.37% - Horiz. % -389.91% 1,716.51% 48.62% 124.77% 3.67% -40.37% 100.00%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.17 1.11 1.64 0.79 0.81 1.20 1.13 0.58% YoY % 5.41% -32.32% 107.59% -2.47% -32.50% 6.19% - Horiz. % 103.54% 98.23% 145.13% 69.91% 71.68% 106.19% 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