[EFORCE] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.62%
YoY- 33.07%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 15,917 11,642 5,819 20,626 15,164 10,352 5,953 92.52%
PBT 8,152 5,533 2,844 9,290 7,384 5,163 3,546 74.09%
Tax -1,513 -1,312 -690 -2,333 -1,887 -1,283 -884 43.03%
NP 6,639 4,221 2,154 6,957 5,497 3,880 2,662 83.80%
-
NP to SH 6,512 4,128 2,121 7,001 5,529 3,921 2,670 81.09%
-
Tax Rate 18.56% 23.71% 24.26% 25.11% 25.56% 24.85% 24.93% -
Total Cost 9,278 7,421 3,665 13,669 9,667 6,472 3,291 99.43%
-
Net Worth 43,421 39,285 37,218 39,285 37,218 41,353 43,421 0.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,101 3,101 3,101 8,270 8,270 3,101 - -
Div Payout % 47.63% 75.13% 146.23% 118.14% 149.59% 79.10% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 43,421 39,285 37,218 39,285 37,218 41,353 43,421 0.00%
NOSH 206,768 206,768 206,768 206,768 206,768 206,768 206,768 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 41.71% 36.26% 37.02% 33.73% 36.25% 37.48% 44.72% -
ROE 15.00% 10.51% 5.70% 17.82% 14.86% 9.48% 6.15% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.70 5.63 2.81 9.98 7.33 5.01 2.88 92.51%
EPS 3.15 2.00 1.03 3.39 2.67 1.90 1.29 81.23%
DPS 1.50 1.50 1.50 4.00 4.00 1.50 0.00 -
NAPS 0.21 0.19 0.18 0.19 0.18 0.20 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 206,768
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.61 1.91 0.95 3.38 2.49 1.70 0.98 92.02%
EPS 1.07 0.68 0.35 1.15 0.91 0.64 0.44 80.73%
DPS 0.51 0.51 0.51 1.36 1.36 0.51 0.00 -
NAPS 0.0712 0.0644 0.061 0.0644 0.061 0.0678 0.0712 0.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.715 0.90 0.655 0.555 0.355 0.35 0.245 -
P/RPS 9.29 15.98 23.27 5.56 4.84 6.99 8.51 6.01%
P/EPS 22.70 45.08 63.85 16.39 13.28 18.46 18.97 12.70%
EY 4.40 2.22 1.57 6.10 7.53 5.42 5.27 -11.32%
DY 2.10 1.67 2.29 7.21 11.27 4.29 0.00 -
P/NAPS 3.40 4.74 3.64 2.92 1.97 1.75 1.17 103.50%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 19/09/14 29/05/14 25/02/14 27/11/13 02/09/13 30/05/13 -
Price 0.605 0.73 0.76 0.63 0.505 0.345 0.29 -
P/RPS 7.86 12.97 27.01 6.32 6.89 6.89 10.07 -15.21%
P/EPS 19.21 36.57 74.09 18.61 18.89 18.19 22.46 -9.88%
EY 5.21 2.73 1.35 5.37 5.30 5.50 4.45 11.07%
DY 2.48 2.05 1.97 6.35 7.92 4.35 0.00 -
P/NAPS 2.88 3.84 4.22 3.32 2.81 1.73 1.38 63.23%

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