[EFORCE] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 1,106 2,020 511 0 0 0 0 -
PBT 461 761 51 0 0 0 0 -
Tax -9 -5 0 0 0 0 0 -
NP 452 756 51 0 0 0 0 -
-
NP to SH 452 756 51 0 0 0 0 -
-
Tax Rate 1.95% 0.66% 0.00% - - - - -
Total Cost 654 1,264 460 0 0 0 0 -
-
Net Worth 11,894 9,473 3,189 0 0 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 964 - - - - -
Div Payout % - - 1,890.91% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 11,894 9,473 3,189 0 0 0 0 -
NOSH 79,298 65,739 46,363 0 0 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 40.87% 37.43% 9.98% 0.00% 0.00% 0.00% 0.00% -
ROE 3.80% 7.98% 1.60% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.39 3.07 1.10 0.00 0.00 0.00 0.00 -
EPS 0.57 1.15 0.11 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1441 0.0688 0.00 0.00 0.153 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.18 0.33 0.08 0.00 0.00 0.00 0.00 -
EPS 0.07 0.12 0.01 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0155 0.0052 0.00 0.00 0.153 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 - - - - - -
Price 0.44 0.46 0.00 0.00 0.00 0.00 0.00 -
P/RPS 31.55 14.97 0.00 0.00 0.00 0.00 0.00 -
P/EPS 77.19 40.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.30 2.50 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 3.19 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 23/02/05 17/12/04 - - - - -
Price 0.41 0.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 29.40 15.95 0.00 0.00 0.00 0.00 0.00 -
P/EPS 71.93 42.61 0.00 0.00 0.00 0.00 0.00 -
EY 1.39 2.35 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.40 0.00 0.00 0.00 0.00 0.00 -

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