[EFORCE] QoQ TTM 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- 41.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 5,359 5,054 5,831 4,973 3,637 2,531 511 379.80%
PBT 1,951 1,913 2,249 1,813 1,273 812 51 1037.86%
Tax -43 -42 -37 -26 -14 -5 0 -
NP 1,908 1,871 2,212 1,787 1,259 807 51 1021.06%
-
NP to SH 1,908 1,871 2,212 1,787 1,259 807 51 1021.06%
-
Tax Rate 2.20% 2.20% 1.65% 1.43% 1.10% 0.62% 0.00% -
Total Cost 3,451 3,183 3,619 3,186 2,378 1,724 460 283.69%
-
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 1,189 1,189 964 1,710 1,710 1,710 -21.53%
Div Payout % 62.37% 63.60% 53.80% 53.97% 135.89% 212.00% 3,354.55% -
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 35.60% 37.02% 37.94% 35.93% 34.62% 31.88% 9.98% -
ROE 13.22% 13.02% 19.92% 14.89% 10.58% 8.52% 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 6.69 6.33 7.35 6.22 4.59 3.85 1.10 233.55%
EPS 2.38 2.34 2.79 2.23 1.59 1.23 0.11 677.92%
DPS 1.50 1.50 1.50 1.21 2.16 2.60 3.69 -45.15%
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 0.88 0.83 0.96 0.82 0.60 0.42 0.08 395.33%
EPS 0.31 0.31 0.36 0.29 0.21 0.13 0.01 888.89%
DPS 0.20 0.20 0.20 0.16 0.28 0.28 0.28 -20.11%
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 5.83 5.21 5.44 6.76 9.59 11.95 0.00 -
P/EPS 16.39 14.08 14.35 18.80 27.71 37.47 0.00 -
EY 6.10 7.10 6.97 5.32 3.61 2.67 0.00 -
DY 3.85 4.55 3.75 2.87 4.90 5.66 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 - - - -
Price 0.34 0.33 0.38 0.41 0.00 0.00 0.00 -
P/RPS 5.09 5.21 5.17 6.60 0.00 0.00 0.00 -
P/EPS 14.28 14.08 13.63 18.35 0.00 0.00 0.00 -
EY 7.00 7.10 7.34 5.45 0.00 0.00 0.00 -
DY 4.41 4.55 3.95 2.94 0.00 0.00 0.00 -
P/NAPS 1.89 1.83 2.71 2.73 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