[EFORCE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.41%
YoY- 455.02%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,287 3,389 4,099 2,854 2,541 2,389 1,417 75.32%
PBT 1,673 2,063 2,017 1,625 1,239 1,111 575 103.93%
Tax -75 -58 -108 -21 -9 -8 -10 283.62%
NP 1,598 2,005 1,909 1,604 1,230 1,103 565 100.12%
-
NP to SH 1,599 2,004 1,909 1,604 1,230 1,103 565 100.20%
-
Tax Rate 4.48% 2.81% 5.35% 1.29% 0.73% 0.72% 1.74% -
Total Cost 1,689 1,384 2,190 1,250 1,311 1,286 852 57.87%
-
Net Worth 23,015 22,937 20,410 18,354 16,772 15,985 14,323 37.22%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 795 -
Div Payout % - - - - - - 140.84% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 23,015 22,937 20,410 18,354 16,772 15,985 14,323 37.22%
NOSH 121,136 120,722 120,062 79,800 79,870 79,927 79,577 32.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 48.62% 59.16% 46.57% 56.20% 48.41% 46.17% 39.87% -
ROE 6.95% 8.74% 9.35% 8.74% 7.33% 6.90% 3.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.71 2.81 3.41 3.58 3.18 2.99 1.78 32.37%
EPS 1.32 1.66 1.59 2.01 1.54 1.38 0.71 51.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.19 0.19 0.17 0.23 0.21 0.20 0.18 3.67%
Adjusted Per Share Value based on latest NOSH - 79,800
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.54 0.55 0.67 0.47 0.41 0.39 0.23 76.74%
EPS 0.26 0.33 0.31 0.26 0.20 0.18 0.09 102.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0375 0.0374 0.0333 0.0299 0.0274 0.0261 0.0234 36.98%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.34 0.40 0.65 0.65 0.74 0.43 -
P/RPS 9.58 12.11 11.72 18.17 20.43 24.76 24.15 -46.04%
P/EPS 19.70 20.48 25.16 32.34 42.21 53.62 60.56 -52.73%
EY 5.08 4.88 3.98 3.09 2.37 1.86 1.65 111.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
P/NAPS 1.37 1.79 2.35 2.83 3.10 3.70 2.39 -31.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 20/05/08 28/02/08 26/11/07 24/08/07 31/05/07 28/02/07 -
Price 0.25 0.28 0.35 0.43 0.66 0.63 0.73 -
P/RPS 9.21 9.97 10.25 12.02 20.75 21.08 41.00 -63.08%
P/EPS 18.94 16.87 22.01 21.39 42.86 45.65 102.82 -67.65%
EY 5.28 5.93 4.54 4.67 2.33 2.19 0.97 209.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
P/NAPS 1.32 1.47 2.06 1.87 3.14 3.15 4.06 -52.75%

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