[EFORCE] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 8.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,644 5,054 5,081 4,884 4,424 4,299 3,038 51.18%
PBT 1,996 1,911 1,982 2,000 1,844 1,571 1,080 50.65%
Tax -40 -41 -41 -40 -36 -52 -62 -25.35%
NP 1,956 1,870 1,941 1,960 1,808 1,519 1,017 54.71%
-
NP to SH 1,956 1,870 1,941 1,960 1,808 1,519 1,017 54.71%
-
Tax Rate 2.00% 2.15% 2.07% 2.00% 1.95% 3.31% 5.74% -
Total Cost 3,688 3,184 3,140 2,924 2,616 2,780 2,021 49.38%
-
Net Worth 14,429 14,384 11,199 11,951 11,894 6,632 2,719 204.55%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,198 1,599 - - 1,698 1,096 -
Div Payout % - 64.10% 82.42% - - 111.82% 107.77% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,429 14,384 11,199 11,951 11,894 6,632 2,719 204.55%
NOSH 80,163 79,914 79,999 79,674 79,298 46,030 39,533 60.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 34.66% 37.00% 38.21% 40.13% 40.87% 35.33% 33.48% -
ROE 13.56% 13.00% 17.33% 16.40% 15.20% 22.90% 37.40% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.04 6.32 6.35 6.13 5.58 9.34 7.69 -5.72%
EPS 2.44 2.34 2.43 2.46 2.28 3.30 2.57 -3.40%
DPS 0.00 1.50 2.00 0.00 0.00 3.69 2.77 -
NAPS 0.18 0.18 0.14 0.15 0.15 0.1441 0.0688 89.98%
Adjusted Per Share Value based on latest NOSH - 79,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.92 0.82 0.83 0.80 0.72 0.70 0.50 50.21%
EPS 0.32 0.30 0.32 0.32 0.29 0.25 0.17 52.51%
DPS 0.00 0.20 0.26 0.00 0.00 0.28 0.18 -
NAPS 0.0235 0.0235 0.0183 0.0195 0.0194 0.0108 0.0044 205.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.39 0.33 0.40 0.42 0.44 0.46 0.00 -
P/RPS 5.54 5.22 6.30 6.85 7.89 4.93 0.00 -
P/EPS 15.98 14.10 16.48 17.07 19.30 13.94 0.00 -
EY 6.26 7.09 6.07 5.86 5.18 7.17 0.00 -
DY 0.00 4.55 5.00 0.00 0.00 8.02 0.00 -
P/NAPS 2.17 1.83 2.86 2.80 2.93 3.19 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 24/11/05 18/08/05 31/05/05 23/02/05 17/12/04 -
Price 0.34 0.33 0.38 0.41 0.41 0.49 0.00 -
P/RPS 4.83 5.22 5.98 6.69 7.35 5.25 0.00 -
P/EPS 13.93 14.10 15.66 16.67 17.98 14.85 0.00 -
EY 7.18 7.09 6.39 6.00 5.56 6.73 0.00 -
DY 0.00 4.55 5.26 0.00 0.00 7.53 0.00 -
P/NAPS 1.89 1.83 2.71 2.73 2.73 3.40 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment