[EFORCE] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.47%
YoY- 123.28%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 10,720 11,485 13,419 13,629 12,883 11,883 9,201 10.71%
PBT 4,452 5,445 6,843 7,378 6,944 5,992 4,550 -1.43%
Tax -231 -234 -286 -262 -196 -146 -48 184.77%
NP 4,221 5,211 6,557 7,116 6,748 5,846 4,502 -4.20%
-
NP to SH 4,242 5,215 6,559 7,116 6,747 5,846 4,502 -3.88%
-
Tax Rate 5.19% 4.30% 4.18% 3.55% 2.82% 2.44% 1.05% -
Total Cost 6,499 6,274 6,862 6,513 6,135 6,037 4,699 24.11%
-
Net Worth 24,258 22,840 24,348 23,015 22,937 20,410 18,354 20.41%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 1,202 1,202 - - - - 795 31.69%
Div Payout % 28.34% 23.05% - - - - 17.68% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 24,258 22,840 24,348 23,015 22,937 20,410 18,354 20.41%
NOSH 121,294 120,212 121,744 121,136 120,722 120,062 79,800 32.16%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 39.38% 45.37% 48.86% 52.21% 52.38% 49.20% 48.93% -
ROE 17.49% 22.83% 26.94% 30.92% 29.41% 28.64% 24.53% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.84 9.55 11.02 11.25 10.67 9.90 11.53 -16.21%
EPS 3.50 4.34 5.39 5.87 5.59 4.87 5.64 -27.22%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 0.20 0.19 0.20 0.19 0.19 0.17 0.23 -8.88%
Adjusted Per Share Value based on latest NOSH - 121,136
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 1.76 1.88 2.20 2.23 2.11 1.95 1.51 10.74%
EPS 0.70 0.86 1.08 1.17 1.11 0.96 0.74 -3.63%
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.13 33.23%
NAPS 0.0398 0.0375 0.0399 0.0377 0.0376 0.0335 0.0301 20.44%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.20 0.14 0.22 0.26 0.34 0.40 0.65 -
P/RPS 2.26 1.47 2.00 2.31 3.19 4.04 5.64 -45.61%
P/EPS 5.72 3.23 4.08 4.43 6.08 8.22 11.52 -37.26%
EY 17.49 30.99 24.49 22.59 16.44 12.17 8.68 59.46%
DY 5.00 7.14 0.00 0.00 0.00 0.00 1.54 119.10%
P/NAPS 1.00 0.74 1.10 1.37 1.79 2.35 2.83 -49.98%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 25/02/09 25/11/08 26/08/08 20/05/08 28/02/08 26/11/07 -
Price 0.26 0.14 0.15 0.25 0.28 0.35 0.43 -
P/RPS 2.94 1.47 1.36 2.22 2.62 3.54 3.73 -14.65%
P/EPS 7.43 3.23 2.78 4.26 5.01 7.19 7.62 -1.66%
EY 13.45 30.99 35.92 23.50 19.96 13.91 13.12 1.66%
DY 3.85 7.14 0.00 0.00 0.00 0.00 2.33 39.72%
P/NAPS 1.30 0.74 0.75 1.32 1.47 2.06 1.87 -21.50%

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