[EFORCE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -49.25%
YoY- 31.92%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,626 15,164 10,352 5,953 18,361 13,566 9,902 62.88%
PBT 9,290 7,384 5,163 3,546 5,928 5,006 4,081 72.78%
Tax -2,333 -1,887 -1,283 -884 -738 -383 -34 1563.20%
NP 6,957 5,497 3,880 2,662 5,190 4,623 4,047 43.36%
-
NP to SH 7,001 5,529 3,921 2,670 5,261 4,665 4,092 42.90%
-
Tax Rate 25.11% 25.56% 24.85% 24.93% 12.45% 7.65% 0.83% -
Total Cost 13,669 9,667 6,472 3,291 13,171 8,943 5,855 75.71%
-
Net Worth 39,285 37,218 41,353 43,421 41,425 39,219 39,266 0.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,270 8,270 3,101 - 4,142 4,128 4,133 58.59%
Div Payout % 118.14% 149.59% 79.10% - 78.74% 88.50% 101.01% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 39,285 37,218 41,353 43,421 41,425 39,219 39,266 0.03%
NOSH 206,768 206,768 206,768 206,768 207,125 206,415 206,666 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 33.73% 36.25% 37.48% 44.72% 28.27% 34.08% 40.87% -
ROE 17.82% 14.86% 9.48% 6.15% 12.70% 11.89% 10.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.98 7.33 5.01 2.88 8.86 6.57 4.79 62.91%
EPS 3.39 2.67 1.90 1.29 2.54 2.26 1.98 42.97%
DPS 4.00 4.00 1.50 0.00 2.00 2.00 2.00 58.53%
NAPS 0.19 0.18 0.20 0.21 0.20 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 206,768
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.36 2.47 1.69 0.97 2.99 2.21 1.61 63.08%
EPS 1.14 0.90 0.64 0.44 0.86 0.76 0.67 42.38%
DPS 1.35 1.35 0.51 0.00 0.68 0.67 0.67 59.32%
NAPS 0.0641 0.0607 0.0674 0.0708 0.0676 0.064 0.064 0.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.555 0.355 0.35 0.245 0.28 0.29 0.30 -
P/RPS 5.56 4.84 6.99 8.51 3.16 4.41 6.26 -7.58%
P/EPS 16.39 13.28 18.46 18.97 11.02 12.83 15.15 5.36%
EY 6.10 7.53 5.42 5.27 9.07 7.79 6.60 -5.10%
DY 7.21 11.27 4.29 0.00 7.14 6.90 6.67 5.31%
P/NAPS 2.92 1.97 1.75 1.17 1.40 1.53 1.58 50.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 02/09/13 30/05/13 26/02/13 23/11/12 17/08/12 -
Price 0.63 0.505 0.345 0.29 0.28 0.30 0.31 -
P/RPS 6.32 6.89 6.89 10.07 3.16 4.56 6.47 -1.54%
P/EPS 18.61 18.89 18.19 22.46 11.02 13.27 15.66 12.15%
EY 5.37 5.30 5.50 4.45 9.07 7.53 6.39 -10.91%
DY 6.35 7.92 4.35 0.00 7.14 6.67 6.45 -1.03%
P/NAPS 3.32 2.81 1.73 1.38 1.40 1.58 1.63 60.47%

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