[EFORCE] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 46.77%
YoY- -10.77%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 13,322 6,344 22,963 17,198 11,586 6,258 22,939 -30.41%
PBT 5,685 2,277 8,300 6,303 4,184 2,347 7,870 -19.50%
Tax -1,323 -518 -1,780 -1,423 -859 -475 -1,250 3.85%
NP 4,362 1,759 6,520 4,880 3,325 1,872 6,620 -24.29%
-
NP to SH 4,362 1,759 6,493 4,880 3,325 1,872 6,620 -24.29%
-
Tax Rate 23.27% 22.75% 21.45% 22.58% 20.53% 20.24% 15.88% -
Total Cost 8,960 4,585 16,443 12,318 8,261 4,386 16,319 -32.97%
-
Net Worth 97,774 92,528 98,460 116,921 50,738 49,796 45,593 66.37%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 6,153 3,076 - - 6,217 -
Div Payout % - - 94.78% 63.05% - - 93.92% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 97,774 92,528 98,460 116,921 50,738 49,796 45,593 66.37%
NOSH 615,378 615,378 615,378 615,378 420,810 414,974 414,481 30.17%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 32.74% 27.73% 28.39% 28.38% 28.70% 29.91% 28.86% -
ROE 4.46% 1.90% 6.59% 4.17% 6.55% 3.76% 14.52% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.32 1.10 3.73 2.79 2.74 1.51 5.53 -43.98%
EPS 0.76 0.30 1.06 0.79 0.79 0.45 1.60 -39.14%
DPS 0.00 0.00 1.00 0.50 0.00 0.00 1.50 -
NAPS 0.17 0.16 0.16 0.19 0.12 0.12 0.11 33.70%
Adjusted Per Share Value based on latest NOSH - 615,378
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.18 1.04 3.77 2.82 1.90 1.03 3.76 -30.49%
EPS 0.72 0.29 1.06 0.80 0.55 0.31 1.09 -24.17%
DPS 0.00 0.00 1.01 0.50 0.00 0.00 1.02 -
NAPS 0.1603 0.1517 0.1614 0.1917 0.0832 0.0817 0.0748 66.29%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.435 0.29 0.515 0.62 0.39 0.46 0.465 -
P/RPS 18.78 26.44 13.80 22.18 14.23 30.50 8.40 71.06%
P/EPS 57.36 95.34 48.81 78.18 49.59 101.97 29.11 57.23%
EY 1.74 1.05 2.05 1.28 2.02 0.98 3.43 -36.41%
DY 0.00 0.00 1.94 0.81 0.00 0.00 3.23 -
P/NAPS 2.56 1.81 3.22 3.26 3.25 3.83 4.23 -28.47%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 24/06/20 24/02/20 28/11/19 22/08/19 30/05/19 25/02/19 -
Price 0.605 0.455 0.43 0.50 0.65 0.40 0.545 -
P/RPS 26.12 41.48 11.52 17.89 23.72 26.52 9.85 91.69%
P/EPS 79.77 149.59 40.75 63.05 82.66 88.67 34.12 76.24%
EY 1.25 0.67 2.45 1.59 1.21 1.13 2.93 -43.35%
DY 0.00 0.00 2.33 1.00 0.00 0.00 2.75 -
P/NAPS 3.56 2.84 2.69 2.63 5.42 3.33 4.95 -19.74%

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