[EFFICEN] YoY Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 891 293 14,303 12,049 12,109 11,616 14,924 -37.46% YoY % 204.10% -97.95% 18.71% -0.50% 4.24% -22.17% - Horiz. % 5.97% 1.96% 95.84% 80.74% 81.14% 77.83% 100.00%
PBT -507 -1,119 3,667 2,317 1,793 1,499 2,677 - YoY % 54.69% -130.52% 58.26% 29.22% 19.61% -44.00% - Horiz. % -18.94% -41.80% 136.98% 86.55% 66.98% 56.00% 100.00%
Tax 8 -68 -1,052 -737 -483 -388 -516 - YoY % 111.76% 93.54% -42.74% -52.59% -24.48% 24.81% - Horiz. % -1.55% 13.18% 203.88% 142.83% 93.60% 75.19% 100.00%
NP -499 -1,187 2,615 1,580 1,310 1,111 2,161 - YoY % 57.96% -145.39% 65.51% 20.61% 17.91% -48.59% - Horiz. % -23.09% -54.93% 121.01% 73.11% 60.62% 51.41% 100.00%
NP to SH -499 -1,187 2,615 1,580 1,310 1,111 2,161 - YoY % 57.96% -145.39% 65.51% 20.61% 17.91% -48.59% - Horiz. % -23.09% -54.93% 121.01% 73.11% 60.62% 51.41% 100.00%
Tax Rate - % - % 28.69 % 31.81 % 26.94 % 25.88 % 19.28 % - YoY % 0.00% 0.00% -9.81% 18.08% 4.10% 34.23% - Horiz. % 0.00% 0.00% 148.81% 164.99% 139.73% 134.23% 100.00%
Total Cost 1,390 1,480 11,688 10,469 10,799 10,505 12,763 -30.87% YoY % -6.08% -87.34% 11.64% -3.06% 2.80% -17.69% - Horiz. % 10.89% 11.60% 91.58% 82.03% 84.61% 82.31% 100.00%
Net Worth 148,917 156,008 127,643 120,552 120,552 111,099 98,227 7.17% YoY % -4.55% 22.22% 5.88% 0.00% 8.51% 13.11% - Horiz. % 151.60% 158.82% 129.95% 122.73% 122.73% 113.11% 100.00%
Dividend 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 12,055 - - - 1,041 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,157.42% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 93.75 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 148,917 156,008 127,643 120,552 120,552 111,099 98,227 7.17% YoY % -4.55% 22.22% 5.88% 0.00% 8.51% 13.11% - Horiz. % 151.60% 158.82% 129.95% 122.73% 122.73% 113.11% 100.00%
NOSH 709,130 709,130 709,130 709,130 709,130 694,375 654,848 1.33% YoY % 0.00% 0.00% 0.00% 0.00% 2.12% 6.04% - Horiz. % 108.29% 108.29% 108.29% 108.29% 108.29% 106.04% 100.00%
Ratio Analysis 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -56.00 % -405.12 % 18.28 % 13.11 % 10.82 % 9.56 % 14.48 % - YoY % 86.18% -2,316.19% 39.44% 21.16% 13.18% -33.98% - Horiz. % -386.74% -2,797.79% 126.24% 90.54% 74.72% 66.02% 100.00%
ROE -0.34 % -0.76 % 2.05 % 1.31 % 1.09 % 1.00 % 2.20 % - YoY % 55.26% -137.07% 56.49% 20.18% 9.00% -54.55% - Horiz. % -15.45% -34.55% 93.18% 59.55% 49.55% 45.45% 100.00%
Per Share 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.13 0.04 2.02 1.70 1.71 1.67 2.28 -37.93% YoY % 225.00% -98.02% 18.82% -0.58% 2.40% -26.75% - Horiz. % 5.70% 1.75% 88.60% 74.56% 75.00% 73.25% 100.00%
EPS -0.07 -0.17 0.37 0.22 0.19 0.16 0.33 - YoY % 58.82% -145.95% 68.18% 15.79% 18.75% -51.52% - Horiz. % -21.21% -51.52% 112.12% 66.67% 57.58% 48.48% 100.00%
DPS 0.00 1.70 0.00 0.00 0.00 0.15 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2100 0.2200 0.1800 0.1700 0.1700 0.1600 0.1500 5.76% YoY % -4.55% 22.22% 5.88% 0.00% 6.25% 6.67% - Horiz. % 140.00% 146.67% 120.00% 113.33% 113.33% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 926,432 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.10 0.03 1.54 1.30 1.31 1.25 1.61 -37.04% YoY % 233.33% -98.05% 18.46% -0.76% 4.80% -22.36% - Horiz. % 6.21% 1.86% 95.65% 80.75% 81.37% 77.64% 100.00%
EPS -0.05 -0.13 0.28 0.17 0.14 0.12 0.23 - YoY % 61.54% -146.43% 64.71% 21.43% 16.67% -47.83% - Horiz. % -21.74% -56.52% 121.74% 73.91% 60.87% 52.17% 100.00%
DPS 0.00 1.30 0.00 0.00 0.00 0.11 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,181.82% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1607 0.1684 0.1378 0.1301 0.1301 0.1199 0.1060 7.17% YoY % -4.57% 22.21% 5.92% 0.00% 8.51% 13.11% - Horiz. % 151.60% 158.87% 130.00% 122.74% 122.74% 113.11% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.3900 0.3250 0.3050 0.1400 0.1300 0.1700 0.1800 -
P/RPS 310.39 786.58 15.12 8.24 7.61 10.16 7.90 84.28% YoY % -60.54% 5,102.25% 83.50% 8.28% -25.10% 28.61% - Horiz. % 3,928.99% 9,956.71% 191.39% 104.30% 96.33% 128.61% 100.00%
P/EPS -554.23 -194.16 82.71 62.83 70.37 106.25 54.55 - YoY % -185.45% -334.75% 31.64% -10.71% -33.77% 94.78% - Horiz. % -1,016.00% -355.93% 151.62% 115.18% 129.00% 194.78% 100.00%
EY -0.18 -0.52 1.21 1.59 1.42 0.94 1.83 - YoY % 65.38% -142.98% -23.90% 11.97% 51.06% -48.63% - Horiz. % -9.84% -28.42% 66.12% 86.89% 77.60% 51.37% 100.00%
DY 0.00 5.23 0.00 0.00 0.00 0.88 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 594.32% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.86 1.48 1.69 0.82 0.76 1.06 1.20 7.57% YoY % 25.68% -12.43% 106.10% 7.89% -28.30% -11.67% - Horiz. % 155.00% 123.33% 140.83% 68.33% 63.33% 88.33% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 27/05/16 28/05/15 22/05/14 23/05/13 30/05/12 30/05/11 -
Price 0.3800 0.2800 0.2650 0.1400 0.1400 0.1600 0.2200 -
P/RPS 302.43 677.67 13.14 8.24 8.20 9.56 9.65 77.47% YoY % -55.37% 5,057.31% 59.47% 0.49% -14.23% -0.93% - Horiz. % 3,133.99% 7,022.49% 136.17% 85.39% 84.97% 99.07% 100.00%
P/EPS -540.02 -167.28 71.86 62.83 75.78 100.00 66.67 - YoY % -222.82% -332.79% 14.37% -17.09% -24.22% 49.99% - Horiz. % -809.99% -250.91% 107.78% 94.24% 113.66% 149.99% 100.00%
EY -0.19 -0.60 1.39 1.59 1.32 1.00 1.50 - YoY % 68.33% -143.17% -12.58% 20.45% 32.00% -33.33% - Horiz. % -12.67% -40.00% 92.67% 106.00% 88.00% 66.67% 100.00%
DY 0.00 6.07 0.00 0.00 0.00 0.94 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 645.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.81 1.27 1.47 0.82 0.82 1.00 1.47 3.53% YoY % 42.52% -13.61% 79.27% 0.00% -18.00% -31.97% - Horiz. % 123.13% 86.39% 100.00% 55.78% 55.78% 68.03% 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-2014 1st Qtr BOD.pdf 
