[EFORCE] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 95.22%
YoY- 125.56%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 4,099 2,854 2,541 2,389 1,417 1,211 1,431 101.30%
PBT 2,017 1,625 1,239 1,111 575 314 579 129.27%
Tax -108 -21 -9 -8 -10 -25 -26 157.73%
NP 1,909 1,604 1,230 1,103 565 289 553 127.89%
-
NP to SH 1,909 1,604 1,230 1,103 565 289 553 127.89%
-
Tax Rate 5.35% 1.29% 0.73% 0.72% 1.74% 7.96% 4.49% -
Total Cost 2,190 1,250 1,311 1,286 852 922 878 83.61%
-
Net Worth 20,410 18,354 16,772 15,985 14,323 15,252 14,426 25.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 795 802 - -
Div Payout % - - - - 140.84% 277.78% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 20,410 18,354 16,772 15,985 14,323 15,252 14,426 25.94%
NOSH 120,062 79,800 79,870 79,927 79,577 80,277 80,144 30.82%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 46.57% 56.20% 48.41% 46.17% 39.87% 23.86% 38.64% -
ROE 9.35% 8.74% 7.33% 6.90% 3.94% 1.89% 3.83% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.41 3.58 3.18 2.99 1.78 1.51 1.79 53.49%
EPS 1.59 2.01 1.54 1.38 0.71 0.36 0.69 74.19%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.17 0.23 0.21 0.20 0.18 0.19 0.18 -3.72%
Adjusted Per Share Value based on latest NOSH - 79,927
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.67 0.47 0.41 0.39 0.23 0.20 0.23 103.57%
EPS 0.31 0.26 0.20 0.18 0.09 0.05 0.09 127.56%
DPS 0.00 0.00 0.00 0.00 0.13 0.13 0.00 -
NAPS 0.0333 0.0299 0.0274 0.0261 0.0234 0.0249 0.0235 26.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.65 0.65 0.74 0.43 0.38 0.37 -
P/RPS 11.72 18.17 20.43 24.76 24.15 25.19 20.72 -31.53%
P/EPS 25.16 32.34 42.21 53.62 60.56 105.56 53.62 -39.53%
EY 3.98 3.09 2.37 1.86 1.65 0.95 1.86 65.82%
DY 0.00 0.00 0.00 0.00 2.33 2.63 0.00 -
P/NAPS 2.35 2.83 3.10 3.70 2.39 2.00 2.06 9.15%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 24/08/07 31/05/07 28/02/07 29/11/06 29/08/06 -
Price 0.35 0.43 0.66 0.63 0.73 0.40 0.40 -
P/RPS 10.25 12.02 20.75 21.08 41.00 26.52 22.40 -40.53%
P/EPS 22.01 21.39 42.86 45.65 102.82 111.11 57.97 -47.47%
EY 4.54 4.67 2.33 2.19 0.97 0.90 1.72 90.65%
DY 0.00 0.00 0.00 0.00 1.37 2.50 0.00 -
P/NAPS 2.06 1.87 3.14 3.15 4.06 2.11 2.22 -4.85%

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