[EFORCE] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
17-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,884 4,424 4,299 3,038 0 0 3,249 31.25%
PBT 2,000 1,844 1,571 1,080 0 0 1,518 20.20%
Tax -40 -36 -52 -62 0 0 -5 300.50%
NP 1,960 1,808 1,519 1,017 0 0 1,513 18.85%
-
NP to SH 1,960 1,808 1,519 1,017 0 0 1,513 18.85%
-
Tax Rate 2.00% 1.95% 3.31% 5.74% - - 0.33% -
Total Cost 2,924 2,616 2,780 2,021 0 0 1,736 41.60%
-
Net Worth 11,951 11,894 6,632 2,719 0 0 840 488.10%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,698 1,096 - - 2,211 -
Div Payout % - - 111.82% 107.77% - - 146.19% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 11,951 11,894 6,632 2,719 0 0 840 488.10%
NOSH 79,674 79,298 46,030 39,533 5,493 5,493 5,493 495.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 40.13% 40.87% 35.33% 33.48% 0.00% 0.00% 46.57% -
ROE 16.40% 15.20% 22.90% 37.40% 0.00% 0.00% 180.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.13 5.58 9.34 7.69 0.00 0.00 59.14 -77.96%
EPS 2.46 2.28 3.30 2.57 0.00 0.00 27.54 -80.04%
DPS 0.00 0.00 3.69 2.77 0.00 0.00 40.26 -
NAPS 0.15 0.15 0.1441 0.0688 0.00 0.00 0.153 -1.31%
Adjusted Per Share Value based on latest NOSH - 46,363
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.80 0.72 0.70 0.50 0.00 0.00 0.53 31.61%
EPS 0.32 0.29 0.25 0.17 0.00 0.00 0.25 17.90%
DPS 0.00 0.00 0.28 0.18 0.00 0.00 0.36 -
NAPS 0.0195 0.0194 0.0108 0.0044 0.00 0.00 0.0014 479.83%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 - - - - -
Price 0.42 0.44 0.46 0.00 0.00 0.00 0.00 -
P/RPS 6.85 7.89 4.93 0.00 0.00 0.00 0.00 -
P/EPS 17.07 19.30 13.94 0.00 0.00 0.00 0.00 -
EY 5.86 5.18 7.17 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 8.02 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.93 3.19 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 31/05/05 23/02/05 17/12/04 - - - -
Price 0.41 0.41 0.49 0.00 0.00 0.00 0.00 -
P/RPS 6.69 7.35 5.25 0.00 0.00 0.00 0.00 -
P/EPS 16.67 17.98 14.85 0.00 0.00 0.00 0.00 -
EY 6.00 5.56 6.73 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 7.53 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.73 3.40 0.00 0.00 0.00 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