[EFORCE] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.76%
YoY- 123.47%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 13,556 11,883 10,378 9,860 9,556 5,471 5,405 84.49%
PBT 8,252 5,992 5,300 4,700 4,444 1,968 1,856 170.14%
Tax -232 -146 -50 -34 -32 -72 -82 99.91%
NP 8,020 5,846 5,249 4,666 4,412 1,896 1,773 173.26%
-
NP to SH 8,016 5,846 5,249 4,666 4,412 1,896 1,773 173.17%
-
Tax Rate 2.81% 2.44% 0.94% 0.72% 0.72% 3.66% 4.42% -
Total Cost 5,536 6,037 5,129 5,194 5,144 3,575 3,632 32.41%
-
Net Worth 22,937 20,406 18,404 16,778 15,985 14,400 15,222 31.40%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 1,600 1,068 -
Div Payout % - - - - - 84.39% 60.24% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 22,937 20,406 18,404 16,778 15,985 14,400 15,222 31.40%
NOSH 120,722 120,041 80,020 79,897 79,927 80,000 80,120 31.39%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 59.16% 49.20% 50.58% 47.32% 46.17% 34.66% 32.81% -
ROE 34.95% 28.65% 28.52% 27.81% 27.60% 13.17% 11.65% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.23 9.90 12.97 12.34 11.96 6.84 6.75 40.36%
EPS 6.64 4.87 6.56 5.84 5.52 1.58 2.21 108.07%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.33 -
NAPS 0.19 0.17 0.23 0.21 0.20 0.18 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 79,870
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.21 1.94 1.69 1.61 1.56 0.89 0.88 84.65%
EPS 1.31 0.95 0.86 0.76 0.72 0.31 0.29 173.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.17 -
NAPS 0.0374 0.0333 0.03 0.0274 0.0261 0.0235 0.0248 31.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.34 0.40 0.65 0.65 0.74 0.43 0.38 -
P/RPS 3.03 4.04 5.01 5.27 6.19 6.29 5.63 -33.81%
P/EPS 5.12 8.21 9.91 11.13 13.41 18.14 17.17 -55.33%
EY 19.53 12.18 10.09 8.98 7.46 5.51 5.82 123.97%
DY 0.00 0.00 0.00 0.00 0.00 4.65 3.51 -
P/NAPS 1.79 2.35 2.83 3.10 3.70 2.39 2.00 -7.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 28/02/08 26/11/07 24/08/07 31/05/07 28/02/07 29/11/06 -
Price 0.28 0.35 0.43 0.66 0.63 0.73 0.40 -
P/RPS 2.49 3.54 3.32 5.35 5.27 10.67 5.93 -43.89%
P/EPS 4.22 7.19 6.55 11.30 11.41 30.80 18.07 -62.04%
EY 23.71 13.91 15.26 8.85 8.76 3.25 5.53 163.68%
DY 0.00 0.00 0.00 0.00 0.00 2.74 3.33 -
P/NAPS 1.47 2.06 1.87 3.14 3.15 4.06 2.11 -21.39%

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