[EFORCE] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 16.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,411 1,243 1,369 1,336 1,106 2,020 511 96.94%
PBT 499 425 487 540 461 761 51 358.09%
Tax -10 -10 -11 -12 -9 -5 0 -
NP 489 415 476 528 452 756 51 351.95%
-
NP to SH 489 415 476 528 452 756 51 351.95%
-
Tax Rate 2.00% 2.35% 2.26% 2.22% 1.95% 0.66% 0.00% -
Total Cost 922 828 893 808 654 1,264 460 59.03%
-
Net Worth 14,429 14,365 11,106 11,999 11,894 9,473 3,189 173.81%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 1,189 - - - 964 -
Div Payout % - - 250.00% - - - 1,890.91% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,429 14,365 11,106 11,999 11,894 9,473 3,189 173.81%
NOSH 80,163 79,807 79,333 79,999 79,298 65,739 46,363 44.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 34.66% 33.39% 34.77% 39.52% 40.87% 37.43% 9.98% -
ROE 3.39% 2.89% 4.29% 4.40% 3.80% 7.98% 1.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.76 1.56 1.73 1.67 1.39 3.07 1.10 36.83%
EPS 0.61 0.52 0.60 0.66 0.57 1.15 0.11 213.62%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.08 -
NAPS 0.18 0.18 0.14 0.15 0.15 0.1441 0.0688 89.98%
Adjusted Per Share Value based on latest NOSH - 79,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.23 0.20 0.22 0.22 0.18 0.33 0.08 102.31%
EPS 0.08 0.07 0.08 0.09 0.07 0.12 0.01 300.50%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.16 -
NAPS 0.0237 0.0236 0.0182 0.0197 0.0195 0.0155 0.0052 175.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.39 0.33 0.40 0.42 0.44 0.46 0.00 -
P/RPS 22.16 21.19 23.18 25.15 31.55 14.97 0.00 -
P/EPS 63.93 63.46 66.67 63.64 77.19 40.00 0.00 -
EY 1.56 1.58 1.50 1.57 1.30 2.50 0.00 -
DY 0.00 0.00 3.75 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.83 2.86 2.80 2.93 3.19 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 24/11/05 18/08/05 31/05/05 23/02/05 17/12/04 -
Price 0.34 0.33 0.38 0.41 0.41 0.49 0.00 -
P/RPS 19.32 21.19 22.02 24.55 29.40 15.95 0.00 -
P/EPS 55.74 63.46 63.33 62.12 71.93 42.61 0.00 -
EY 1.79 1.58 1.58 1.61 1.39 2.35 0.00 -
DY 0.00 0.00 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.83 2.71 2.73 2.73 3.40 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