[EFORCE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -70.3%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,052 11,013 7,703 3,518 13,382 10,106 6,710 78.58%
PBT 6,444 4,712 3,163 1,616 5,436 4,540 2,987 66.72%
Tax -420 -60 -39 -23 -73 -59 -34 431.93%
NP 6,024 4,652 3,124 1,593 5,363 4,481 2,953 60.63%
-
NP to SH 6,017 4,652 3,124 1,593 5,363 4,481 2,953 60.51%
-
Tax Rate 6.52% 1.27% 1.23% 1.42% 1.34% 1.30% 1.14% -
Total Cost 10,028 6,361 4,579 1,925 8,019 5,625 3,757 92.07%
-
Net Worth 39,340 39,311 37,239 37,238 22,792 24,666 33,381 11.53%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,141 2,069 2,068 - 2,681 1,370 1,283 117.93%
Div Payout % 68.82% 44.48% 66.23% - 50.00% 30.58% 43.48% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 39,340 39,311 37,239 37,238 22,792 24,666 33,381 11.53%
NOSH 207,054 206,902 206,887 206,883 134,075 137,033 128,391 37.40%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 37.53% 42.24% 40.56% 45.28% 40.08% 44.34% 44.01% -
ROE 15.29% 11.83% 8.39% 4.28% 23.53% 18.17% 8.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.75 5.32 3.72 1.70 9.98 7.37 5.23 29.88%
EPS 2.91 2.25 1.51 0.77 4.00 3.27 2.30 16.92%
DPS 2.00 1.00 1.00 0.00 2.00 1.00 1.00 58.53%
NAPS 0.19 0.19 0.18 0.18 0.17 0.18 0.26 -18.82%
Adjusted Per Share Value based on latest NOSH - 206,883
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.62 1.80 1.26 0.57 2.18 1.65 1.09 79.15%
EPS 0.98 0.76 0.51 0.26 0.87 0.73 0.48 60.72%
DPS 0.68 0.34 0.34 0.00 0.44 0.22 0.21 118.40%
NAPS 0.0642 0.0641 0.0607 0.0607 0.0372 0.0402 0.0544 11.64%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.29 0.34 0.31 0.35 0.41 0.46 0.68 -
P/RPS 3.74 6.39 8.33 20.58 4.11 6.24 13.01 -56.34%
P/EPS 9.98 15.12 20.53 45.45 10.25 14.07 29.57 -51.42%
EY 10.02 6.61 4.87 2.20 9.76 7.11 3.38 105.95%
DY 6.90 2.94 3.23 0.00 4.88 2.17 1.47 179.55%
P/NAPS 1.53 1.79 1.72 1.94 2.41 2.56 2.62 -30.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 25/11/11 24/08/11 26/05/11 17/03/11 26/11/10 23/08/10 -
Price 0.35 0.29 0.25 0.32 0.365 0.48 0.50 -
P/RPS 4.51 5.45 6.71 18.82 3.66 6.51 9.57 -39.35%
P/EPS 12.04 12.90 16.56 41.56 9.13 14.68 21.74 -32.48%
EY 8.30 7.75 6.04 2.41 10.96 6.81 4.60 48.05%
DY 5.71 3.45 4.00 0.00 5.48 2.08 2.00 100.86%
P/NAPS 1.84 1.53 1.39 1.78 2.15 2.67 1.92 -2.78%

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