[EFORCE] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 26.97%
YoY- 64.87%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 12,883 11,883 9,201 7,558 6,448 5,470 5,296 80.77%
PBT 6,944 5,992 4,550 3,239 2,579 1,967 1,817 144.23%
Tax -196 -146 -48 -52 -69 -71 -71 96.66%
NP 6,748 5,846 4,502 3,187 2,510 1,896 1,746 146.07%
-
NP to SH 6,747 5,846 4,502 3,187 2,510 1,896 1,746 146.04%
-
Tax Rate 2.82% 2.44% 1.05% 1.61% 2.68% 3.61% 3.91% -
Total Cost 6,135 6,037 4,699 4,371 3,938 3,574 3,550 43.96%
-
Net Worth 22,937 20,410 18,354 16,772 15,985 14,323 15,252 31.22%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 795 1,598 1,598 1,598 802 -
Div Payout % - - 17.68% 50.16% 63.69% 84.31% 45.98% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 22,937 20,410 18,354 16,772 15,985 14,323 15,252 31.22%
NOSH 120,722 120,062 79,800 79,870 79,927 79,577 80,277 31.22%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 52.38% 49.20% 48.93% 42.17% 38.93% 34.66% 32.97% -
ROE 29.41% 28.64% 24.53% 19.00% 15.70% 13.24% 11.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.67 9.90 11.53 9.46 8.07 6.87 6.60 37.70%
EPS 5.59 4.87 5.64 3.99 3.14 2.38 2.17 87.80%
DPS 0.00 0.00 1.00 2.00 2.00 2.00 1.00 -
NAPS 0.19 0.17 0.23 0.21 0.20 0.18 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 79,870
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.11 1.95 1.51 1.24 1.06 0.90 0.87 80.41%
EPS 1.11 0.96 0.74 0.52 0.41 0.31 0.29 144.49%
DPS 0.00 0.00 0.13 0.26 0.26 0.26 0.13 -
NAPS 0.0376 0.0335 0.0301 0.0275 0.0262 0.0235 0.025 31.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.34 0.40 0.65 0.65 0.74 0.43 0.38 -
P/RPS 3.19 4.04 5.64 6.87 9.17 6.26 5.76 -32.53%
P/EPS 6.08 8.22 11.52 16.29 23.56 18.05 17.47 -50.49%
EY 16.44 12.17 8.68 6.14 4.24 5.54 5.72 102.01%
DY 0.00 0.00 1.54 3.08 2.70 4.65 2.63 -
P/NAPS 1.79 2.35 2.83 3.10 3.70 2.39 2.00 -7.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 28/02/08 26/11/07 24/08/07 31/05/07 28/02/07 29/11/06 -
Price 0.28 0.35 0.43 0.66 0.63 0.73 0.40 -
P/RPS 2.62 3.54 3.73 6.97 7.81 10.62 6.06 -42.79%
P/EPS 5.01 7.19 7.62 16.54 20.06 30.64 18.39 -57.94%
EY 19.96 13.91 13.12 6.05 4.98 3.26 5.44 137.70%
DY 0.00 0.00 2.33 3.03 3.17 2.74 2.50 -
P/NAPS 1.47 2.06 1.87 3.14 3.15 4.06 2.11 -21.39%

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