[EFFICEN] YoY Quarter Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 5,134 4,014 715 1,439 974 780 890 33.90% YoY % 27.90% 461.40% -50.31% 47.74% 24.87% -12.36% - Horiz. % 576.85% 451.01% 80.34% 161.69% 109.44% 87.64% 100.00%
PBT -689 -11 -1,998 -3,111 -2,961 -1,606 -7,391 -32.65% YoY % -6,163.64% 99.45% 35.78% -5.07% -84.37% 78.27% - Horiz. % 9.32% 0.15% 27.03% 42.09% 40.06% 21.73% 100.00%
Tax 1,901 -6 -33 -4 9 -8 2 213.40% YoY % 31,783.33% 81.82% -725.00% -144.44% 212.50% -500.00% - Horiz. % 95,050.00% -300.00% -1,650.00% -200.00% 450.00% -400.00% 100.00%
NP 1,212 -17 -2,031 -3,115 -2,952 -1,614 -7,389 - YoY % 7,229.41% 99.16% 34.80% -5.52% -82.90% 78.16% - Horiz. % -16.40% 0.23% 27.49% 42.16% 39.95% 21.84% 100.00%
NP to SH 1,212 -23 -2,008 -3,111 -2,926 -1,600 -7,389 - YoY % 5,369.57% 98.85% 35.45% -6.32% -82.88% 78.35% - Horiz. % -16.40% 0.31% 27.18% 42.10% 39.60% 21.65% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,922 4,031 2,746 4,554 3,926 2,394 8,279 -11.70% YoY % -2.70% 46.80% -39.70% 16.00% 63.99% -71.08% - Horiz. % 47.37% 48.69% 33.17% 55.01% 47.42% 28.92% 100.00%
Net Worth 120,552 120,552 127,643 120,552 134,734 141,826 148,917 -3.46% YoY % 0.00% -5.56% 5.88% -10.53% -5.00% -4.76% - Horiz. % 80.95% 80.95% 85.71% 80.95% 90.48% 95.24% 100.00%
Dividend 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 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 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 120,552 120,552 127,643 120,552 134,734 141,826 148,917 -3.46% YoY % 0.00% -5.56% 5.88% -10.53% -5.00% -4.76% - Horiz. % 80.95% 80.95% 85.71% 80.95% 90.48% 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 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 23.61 % -0.42 % -284.06 % -216.47 % -303.08 % -206.92 % -830.22 % - YoY % 5,721.43% 99.85% -31.22% 28.58% -46.47% 75.08% - Horiz. % -2.84% 0.05% 34.22% 26.07% 36.51% 24.92% 100.00%
ROE 1.01 % -0.02 % -1.57 % -2.58 % -2.17 % -1.13 % -4.96 % - YoY % 5,150.00% 98.73% 39.15% -18.89% -92.04% 77.22% - Horiz. % -20.36% 0.40% 31.65% 52.02% 43.75% 22.78% 100.00%
Per Share 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 0.72 0.57 0.10 0.20 0.14 0.11 0.13 33.00% YoY % 26.32% 470.00% -50.00% 42.86% 27.27% -15.38% - Horiz. % 553.85% 438.46% 76.92% 153.85% 107.69% 84.62% 100.00%
EPS 0.17 0.00 -0.28 -0.44 -0.41 -0.23 -1.04 - YoY % 0.00% 0.00% 36.36% -7.32% -78.26% 77.88% - Horiz. % -16.35% -0.00% 26.92% 42.31% 39.42% 22.12% 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 0.1800 0.1700 0.1900 0.2000 0.2100 -3.46% YoY % 0.00% -5.56% 5.88% -10.53% -5.00% -4.76% - Horiz. % 80.95% 80.95% 85.71% 80.95% 90.48% 95.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 926,432 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 0.55 0.43 0.08 0.16 0.11 0.08 0.10 32.84% YoY % 27.91% 437.50% -50.00% 45.45% 37.50% -20.00% - Horiz. % 550.00% 430.00% 80.00% 160.00% 110.00% 80.00% 100.00%
EPS 0.13 0.00 -0.22 -0.34 -0.32 -0.17 -0.80 - YoY % 0.00% 0.00% 35.29% -6.25% -88.24% 78.75% - Horiz. % -16.25% -0.00% 27.50% 42.50% 40.00% 21.25% 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 0.1378 0.1301 0.1454 0.1531 0.1607 -3.46% YoY % 0.00% -5.59% 5.92% -10.52% -5.03% -4.73% - Horiz. % 80.96% 80.96% 85.75% 80.96% 90.48% 95.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.1900 0.2100 0.1800 0.1800 0.1950 0.3250 0.2450 -
P/RPS 26.24 37.10 178.52 88.70 141.97 295.47 195.21 -28.42% YoY % -29.27% -79.22% 101.26% -37.52% -51.95% 51.36% - Horiz. % 13.44% 19.01% 91.45% 45.44% 72.73% 151.36% 100.00%
P/EPS 111.17 -6,474.67 -63.57 -41.03 -47.26 -144.04 -23.51 - YoY % 101.72% -10,085.10% -54.94% 13.18% 67.19% -512.68% - Horiz. % -472.86% 27,540.07% 270.40% 174.52% 201.02% 612.68% 100.00%
EY 0.90 -0.02 -1.57 -2.44 -2.12 -0.69 -4.25 - YoY % 4,600.00% 98.73% 35.66% -15.09% -207.25% 83.76% - Horiz. % -21.18% 0.47% 36.94% 57.41% 49.88% 16.24% 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 1.12 1.24 1.00 1.06 1.03 1.62 1.17 -0.72% YoY % -9.68% 24.00% -5.66% 2.91% -36.42% 38.46% - Horiz. % 95.73% 105.98% 85.47% 90.60% 88.03% 138.46% 100.00%
Price Multiplier on Announcement Date 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date - 24/02/22 - 28/02/20 27/02/19 22/02/18 01/03/17 -
Price 0.1950 0.1900 0.2100 0.1350 0.1800 0.2850 0.2450 -
P/RPS 26.93 33.57 208.28 66.53 131.05 259.11 195.21 -28.11% YoY % -19.78% -83.88% 213.06% -49.23% -49.42% 32.73% - Horiz. % 13.80% 17.20% 106.70% 34.08% 67.13% 132.73% 100.00%
P/EPS 114.09 -5,858.03 -74.16 -30.77 -43.62 -126.31 -23.51 - YoY % 101.95% -7,799.18% -141.01% 29.46% 65.47% -437.26% - Horiz. % -485.28% 24,917.18% 315.44% 130.88% 185.54% 537.26% 100.00%
EY 0.88 -0.02 -1.35 -3.25 -2.29 -0.79 -4.25 - YoY % 4,500.00% 98.52% 58.46% -41.92% -189.87% 81.41% - Horiz. % -20.71% 0.47% 31.76% 76.47% 53.88% 18.59% 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 1.15 1.12 1.17 0.79 0.95 1.43 1.17 -0.29% YoY % 2.68% -4.27% 48.10% -16.84% -33.57% 22.22% - Horiz. % 98.29% 95.73% 100.00% 67.52% 81.20% 122.22% 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 2019 - 4th Q 2019 12 31.pdf 
