[EFORCE] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 37.12%
YoY- 81.69%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,485 12,426 13,352 13,556 11,883 10,378 9,860 10.65%
PBT 5,445 6,434 7,472 8,252 5,992 5,300 4,700 10.25%
Tax -234 -237 -266 -232 -146 -50 -34 259.71%
NP 5,211 6,197 7,206 8,020 5,846 5,249 4,666 7.60%
-
NP to SH 5,215 6,200 7,206 8,016 5,846 5,249 4,666 7.66%
-
Tax Rate 4.30% 3.68% 3.56% 2.81% 2.44% 0.94% 0.72% -
Total Cost 6,274 6,229 6,146 5,536 6,037 5,129 5,194 13.35%
-
Net Worth 22,989 24,218 22,972 22,937 20,406 18,404 16,778 23.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,024 2,421 - - - - - -
Div Payout % 58.00% 39.06% - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 22,989 24,218 22,972 22,937 20,406 18,404 16,778 23.24%
NOSH 120,997 121,093 120,906 120,722 120,041 80,020 79,897 31.70%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 45.37% 49.87% 53.97% 59.16% 49.20% 50.58% 47.32% -
ROE 22.68% 25.60% 31.37% 34.95% 28.65% 28.52% 27.81% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.49 10.26 11.04 11.23 9.90 12.97 12.34 -15.99%
EPS 4.31 5.12 5.96 6.64 4.87 6.56 5.84 -18.25%
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.19 0.17 0.23 0.21 -6.42%
Adjusted Per Share Value based on latest NOSH - 120,722
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.88 2.04 2.19 2.22 1.95 1.70 1.62 10.38%
EPS 0.86 1.02 1.18 1.31 0.96 0.86 0.77 7.61%
DPS 0.50 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0397 0.0377 0.0376 0.0335 0.0302 0.0275 23.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.14 0.22 0.26 0.34 0.40 0.65 0.65 -
P/RPS 1.47 2.14 2.35 3.03 4.04 5.01 5.27 -57.14%
P/EPS 3.25 4.30 4.36 5.12 8.21 9.91 11.13 -55.82%
EY 30.79 23.27 22.92 19.53 12.18 10.09 8.98 126.53%
DY 17.86 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.10 1.37 1.79 2.35 2.83 3.10 -61.35%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 26/08/08 20/05/08 28/02/08 26/11/07 24/08/07 -
Price 0.14 0.15 0.25 0.28 0.35 0.43 0.66 -
P/RPS 1.47 1.46 2.26 2.49 3.54 3.32 5.35 -57.56%
P/EPS 3.25 2.93 4.19 4.22 7.19 6.55 11.30 -56.26%
EY 30.79 34.13 23.84 23.71 13.91 15.26 8.85 128.73%
DY 17.86 13.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 1.32 1.47 2.06 1.87 3.14 -61.67%

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