[EFORCE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.85%
YoY- 8.19%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 5,471 4,054 2,842 1,411 5,054 3,811 2,442 70.96%
PBT 1,968 1,392 1,080 499 1,911 1,487 1,000 56.84%
Tax -72 -62 -36 -10 -41 -31 -20 134.34%
NP 1,896 1,330 1,044 489 1,870 1,456 980 55.07%
-
NP to SH 1,896 1,330 1,044 489 1,870 1,456 980 55.07%
-
Tax Rate 3.66% 4.45% 3.33% 2.00% 2.15% 2.08% 2.00% -
Total Cost 3,575 2,724 1,798 922 3,184 2,355 1,462 81.20%
-
Net Worth 14,400 15,222 14,345 14,429 14,384 11,199 11,951 13.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,600 801 - - 1,198 1,199 - -
Div Payout % 84.39% 60.24% - - 64.10% 82.42% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 14,400 15,222 14,345 14,429 14,384 11,199 11,951 13.19%
NOSH 80,000 80,120 79,694 80,163 79,914 79,999 79,674 0.27%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 34.66% 32.81% 36.73% 34.66% 37.00% 38.21% 40.13% -
ROE 13.17% 8.74% 7.28% 3.39% 13.00% 13.00% 8.20% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.84 5.06 3.57 1.76 6.32 4.76 3.06 70.70%
EPS 1.58 1.66 1.31 0.61 2.34 1.82 1.23 18.11%
DPS 2.00 1.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 0.18 0.19 0.18 0.18 0.18 0.14 0.15 12.88%
Adjusted Per Share Value based on latest NOSH - 80,163
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.89 0.66 0.46 0.23 0.82 0.62 0.40 70.18%
EPS 0.31 0.22 0.17 0.08 0.30 0.24 0.16 55.22%
DPS 0.26 0.13 0.00 0.00 0.20 0.20 0.00 -
NAPS 0.0235 0.0248 0.0234 0.0235 0.0235 0.0183 0.0195 13.20%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.43 0.38 0.37 0.39 0.33 0.40 0.42 -
P/RPS 6.29 7.51 10.38 22.16 5.22 8.40 13.70 -40.40%
P/EPS 18.14 22.89 28.24 63.93 14.10 21.98 34.15 -34.33%
EY 5.51 4.37 3.54 1.56 7.09 4.55 2.93 52.17%
DY 4.65 2.63 0.00 0.00 4.55 3.75 0.00 -
P/NAPS 2.39 2.00 2.06 2.17 1.83 2.86 2.80 -9.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 24/11/05 18/08/05 -
Price 0.73 0.40 0.40 0.34 0.33 0.38 0.41 -
P/RPS 10.67 7.91 11.22 19.32 5.22 7.98 13.38 -13.96%
P/EPS 30.80 24.10 30.53 55.74 14.10 20.88 33.33 -5.11%
EY 3.25 4.15 3.28 1.79 7.09 4.79 3.00 5.46%
DY 2.74 2.50 0.00 0.00 4.55 3.95 0.00 -
P/NAPS 4.06 2.11 2.22 1.89 1.83 2.71 2.73 30.19%

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