[EFORCE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 11.37%
YoY- 208.33%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 12,426 13,352 13,556 11,883 10,378 9,860 9,556 19.07%
PBT 6,434 7,472 8,252 5,992 5,300 4,700 4,444 27.89%
Tax -237 -266 -232 -146 -50 -34 -32 278.57%
NP 6,197 7,206 8,020 5,846 5,249 4,666 4,412 25.34%
-
NP to SH 6,200 7,206 8,016 5,846 5,249 4,666 4,412 25.38%
-
Tax Rate 3.68% 3.56% 2.81% 2.44% 0.94% 0.72% 0.72% -
Total Cost 6,229 6,146 5,536 6,037 5,129 5,194 5,144 13.56%
-
Net Worth 24,218 22,972 22,937 20,406 18,404 16,778 15,985 31.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,421 - - - - - - -
Div Payout % 39.06% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 24,218 22,972 22,937 20,406 18,404 16,778 15,985 31.81%
NOSH 121,093 120,906 120,722 120,041 80,020 79,897 79,927 31.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 49.87% 53.97% 59.16% 49.20% 50.58% 47.32% 46.17% -
ROE 25.60% 31.37% 34.95% 28.65% 28.52% 27.81% 27.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.26 11.04 11.23 9.90 12.97 12.34 11.96 -9.69%
EPS 5.12 5.96 6.64 4.87 6.56 5.84 5.52 -4.87%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.17 0.23 0.21 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 120,062
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.03 2.18 2.21 1.94 1.69 1.61 1.56 19.13%
EPS 1.01 1.18 1.31 0.95 0.86 0.76 0.72 25.23%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0375 0.0374 0.0333 0.03 0.0274 0.0261 31.71%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.22 0.26 0.34 0.40 0.65 0.65 0.74 -
P/RPS 2.14 2.35 3.03 4.04 5.01 5.27 6.19 -50.64%
P/EPS 4.30 4.36 5.12 8.21 9.91 11.13 13.41 -53.05%
EY 23.27 22.92 19.53 12.18 10.09 8.98 7.46 113.04%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.37 1.79 2.35 2.83 3.10 3.70 -55.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 20/05/08 28/02/08 26/11/07 24/08/07 31/05/07 -
Price 0.15 0.25 0.28 0.35 0.43 0.66 0.63 -
P/RPS 1.46 2.26 2.49 3.54 3.32 5.35 5.27 -57.40%
P/EPS 2.93 4.19 4.22 7.19 6.55 11.30 11.41 -59.49%
EY 34.13 23.84 23.71 13.91 15.26 8.85 8.76 146.98%
DY 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.32 1.47 2.06 1.87 3.14 3.15 -61.48%

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