[EFORCE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.95%
YoY- 90.83%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,684 5,644 5,054 5,081 4,884 4,424 4,299 20.52%
PBT 2,160 1,996 1,911 1,982 2,000 1,844 1,571 23.71%
Tax -72 -40 -41 -41 -40 -36 -52 24.30%
NP 2,088 1,956 1,870 1,941 1,960 1,808 1,519 23.69%
-
NP to SH 2,088 1,956 1,870 1,941 1,960 1,808 1,519 23.69%
-
Tax Rate 3.33% 2.00% 2.15% 2.07% 2.00% 1.95% 3.31% -
Total Cost 3,596 3,688 3,184 3,140 2,924 2,616 2,780 18.77%
-
Net Worth 14,345 14,429 14,384 11,199 11,951 11,894 6,632 67.48%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,198 1,599 - - 1,698 -
Div Payout % - - 64.10% 82.42% - - 111.82% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,345 14,429 14,384 11,199 11,951 11,894 6,632 67.48%
NOSH 79,694 80,163 79,914 79,999 79,674 79,298 46,030 44.33%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 36.73% 34.66% 37.00% 38.21% 40.13% 40.87% 35.33% -
ROE 14.56% 13.56% 13.00% 17.33% 16.40% 15.20% 22.90% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.13 7.04 6.32 6.35 6.13 5.58 9.34 -16.51%
EPS 2.62 2.44 2.34 2.43 2.46 2.28 3.30 -14.29%
DPS 0.00 0.00 1.50 2.00 0.00 0.00 3.69 -
NAPS 0.18 0.18 0.18 0.14 0.15 0.15 0.1441 16.03%
Adjusted Per Share Value based on latest NOSH - 79,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.93 0.93 0.83 0.83 0.80 0.73 0.70 20.91%
EPS 0.34 0.32 0.31 0.32 0.32 0.30 0.25 22.82%
DPS 0.00 0.00 0.20 0.26 0.00 0.00 0.28 -
NAPS 0.0235 0.0237 0.0236 0.0184 0.0196 0.0195 0.0109 67.12%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.37 0.39 0.33 0.40 0.42 0.44 0.46 -
P/RPS 5.19 5.54 5.22 6.30 6.85 7.89 4.93 3.49%
P/EPS 14.12 15.98 14.10 16.48 17.07 19.30 13.94 0.86%
EY 7.08 6.26 7.09 6.07 5.86 5.18 7.17 -0.84%
DY 0.00 0.00 4.55 5.00 0.00 0.00 8.02 -
P/NAPS 2.06 2.17 1.83 2.86 2.80 2.93 3.19 -25.34%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 24/11/05 18/08/05 31/05/05 23/02/05 -
Price 0.40 0.34 0.33 0.38 0.41 0.41 0.49 -
P/RPS 5.61 4.83 5.22 5.98 6.69 7.35 5.25 4.53%
P/EPS 15.27 13.93 14.10 15.66 16.67 17.98 14.85 1.88%
EY 6.55 7.18 7.09 6.39 6.00 5.56 6.73 -1.79%
DY 0.00 0.00 4.55 5.26 0.00 0.00 7.53 -
P/NAPS 2.22 1.89 1.83 2.71 2.73 2.73 3.40 -24.79%

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