[EFORCE] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.92%
YoY- 1.39%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 10,378 9,860 9,556 5,471 5,405 5,684 5,644 50.03%
PBT 5,300 4,700 4,444 1,968 1,856 2,160 1,996 91.63%
Tax -50 -34 -32 -72 -82 -72 -40 16.02%
NP 5,249 4,666 4,412 1,896 1,773 2,088 1,956 92.99%
-
NP to SH 5,249 4,666 4,412 1,896 1,773 2,088 1,956 92.99%
-
Tax Rate 0.94% 0.72% 0.72% 3.66% 4.42% 3.33% 2.00% -
Total Cost 5,129 5,194 5,144 3,575 3,632 3,596 3,688 24.56%
-
Net Worth 18,404 16,778 15,985 14,400 15,222 14,345 14,429 17.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,600 1,068 - - -
Div Payout % - - - 84.39% 60.24% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 18,404 16,778 15,985 14,400 15,222 14,345 14,429 17.59%
NOSH 80,020 79,897 79,927 80,000 80,120 79,694 80,163 -0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 50.58% 47.32% 46.17% 34.66% 32.81% 36.73% 34.66% -
ROE 28.52% 27.81% 27.60% 13.17% 11.65% 14.56% 13.56% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.97 12.34 11.96 6.84 6.75 7.13 7.04 50.22%
EPS 6.56 5.84 5.52 1.58 2.21 2.62 2.44 93.23%
DPS 0.00 0.00 0.00 2.00 1.33 0.00 0.00 -
NAPS 0.23 0.21 0.20 0.18 0.19 0.18 0.18 17.73%
Adjusted Per Share Value based on latest NOSH - 79,577
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.70 1.62 1.57 0.90 0.89 0.93 0.93 49.44%
EPS 0.86 0.77 0.72 0.31 0.29 0.34 0.32 93.18%
DPS 0.00 0.00 0.00 0.26 0.18 0.00 0.00 -
NAPS 0.0302 0.0275 0.0262 0.0236 0.025 0.0235 0.0237 17.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.65 0.74 0.43 0.38 0.37 0.39 -
P/RPS 5.01 5.27 6.19 6.29 5.63 5.19 5.54 -6.47%
P/EPS 9.91 11.13 13.41 18.14 17.17 14.12 15.98 -27.25%
EY 10.09 8.98 7.46 5.51 5.82 7.08 6.26 37.43%
DY 0.00 0.00 0.00 4.65 3.51 0.00 0.00 -
P/NAPS 2.83 3.10 3.70 2.39 2.00 2.06 2.17 19.34%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 -
Price 0.43 0.66 0.63 0.73 0.40 0.40 0.34 -
P/RPS 3.32 5.35 5.27 10.67 5.93 5.61 4.83 -22.09%
P/EPS 6.55 11.30 11.41 30.80 18.07 15.27 13.93 -39.50%
EY 15.26 8.85 8.76 3.25 5.53 6.55 7.18 65.22%
DY 0.00 0.00 0.00 2.74 3.33 0.00 0.00 -
P/NAPS 1.87 3.14 3.15 4.06 2.11 2.22 1.89 -0.70%

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