[EFORCE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.5%
YoY- 196.02%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 13,352 13,556 11,883 10,378 9,860 9,556 5,471 81.36%
PBT 7,472 8,252 5,992 5,300 4,700 4,444 1,968 143.57%
Tax -266 -232 -146 -50 -34 -32 -72 139.17%
NP 7,206 8,020 5,846 5,249 4,666 4,412 1,896 143.73%
-
NP to SH 7,206 8,016 5,846 5,249 4,666 4,412 1,896 143.73%
-
Tax Rate 3.56% 2.81% 2.44% 0.94% 0.72% 0.72% 3.66% -
Total Cost 6,146 5,536 6,037 5,129 5,194 5,144 3,575 43.55%
-
Net Worth 22,972 22,937 20,406 18,404 16,778 15,985 14,400 36.56%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 1,600 -
Div Payout % - - - - - - 84.39% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 22,972 22,937 20,406 18,404 16,778 15,985 14,400 36.56%
NOSH 120,906 120,722 120,041 80,020 79,897 79,927 80,000 31.72%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 53.97% 59.16% 49.20% 50.58% 47.32% 46.17% 34.66% -
ROE 31.37% 34.95% 28.65% 28.52% 27.81% 27.60% 13.17% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.04 11.23 9.90 12.97 12.34 11.96 6.84 37.63%
EPS 5.96 6.64 4.87 6.56 5.84 5.52 1.58 142.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.19 0.19 0.17 0.23 0.21 0.20 0.18 3.67%
Adjusted Per Share Value based on latest NOSH - 79,800
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.19 2.22 1.95 1.70 1.62 1.57 0.90 81.01%
EPS 1.18 1.31 0.96 0.86 0.77 0.72 0.31 143.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.0377 0.0376 0.0335 0.0302 0.0275 0.0262 0.0236 36.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.34 0.40 0.65 0.65 0.74 0.43 -
P/RPS 2.35 3.03 4.04 5.01 5.27 6.19 6.29 -48.15%
P/EPS 4.36 5.12 8.21 9.91 11.13 13.41 18.14 -61.37%
EY 22.92 19.53 12.18 10.09 8.98 7.46 5.51 158.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.65 -
P/NAPS 1.37 1.79 2.35 2.83 3.10 3.70 2.39 -31.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 28/02/08 26/11/07 24/08/07 31/05/07 28/02/07 -
Price 0.25 0.28 0.35 0.43 0.66 0.63 0.73 -
P/RPS 2.26 2.49 3.54 3.32 5.35 5.27 10.67 -64.50%
P/EPS 4.19 4.22 7.19 6.55 11.30 11.41 30.80 -73.58%
EY 23.84 23.71 13.91 15.26 8.85 8.76 3.25 277.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 1.32 1.47 2.06 1.87 3.14 3.15 4.06 -52.75%

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