[EFORCE] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -15.42%
YoY- 131.85%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,296 5,454 5,359 5,054 5,831 4,973 3,637 28.44%
PBT 1,817 1,990 1,951 1,913 2,249 1,813 1,273 26.74%
Tax -71 -57 -43 -42 -37 -26 -14 194.88%
NP 1,746 1,933 1,908 1,871 2,212 1,787 1,259 24.33%
-
NP to SH 1,746 1,933 1,908 1,871 2,212 1,787 1,259 24.33%
-
Tax Rate 3.91% 2.86% 2.20% 2.20% 1.65% 1.43% 1.10% -
Total Cost 3,550 3,521 3,451 3,183 3,619 3,186 2,378 30.58%
-
Net Worth 15,252 14,426 14,429 14,365 11,106 11,999 11,894 18.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 802 1,189 1,189 1,189 1,189 964 1,710 -39.60%
Div Payout % 45.98% 61.56% 62.37% 63.60% 53.80% 53.97% 135.89% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 15,252 14,426 14,429 14,365 11,106 11,999 11,894 18.01%
NOSH 80,277 80,144 80,163 79,807 79,333 79,999 79,298 0.82%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 32.97% 35.44% 35.60% 37.02% 37.94% 35.93% 34.62% -
ROE 11.45% 13.40% 13.22% 13.02% 19.92% 14.89% 10.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.60 6.81 6.69 6.33 7.35 6.22 4.59 27.36%
EPS 2.17 2.41 2.38 2.34 2.79 2.23 1.59 23.01%
DPS 1.00 1.50 1.50 1.50 1.50 1.21 2.16 -40.12%
NAPS 0.19 0.18 0.18 0.18 0.14 0.15 0.15 17.05%
Adjusted Per Share Value based on latest NOSH - 79,807
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.86 0.89 0.87 0.82 0.95 0.81 0.59 28.52%
EPS 0.28 0.32 0.31 0.31 0.36 0.29 0.21 21.12%
DPS 0.13 0.19 0.19 0.19 0.19 0.16 0.28 -40.01%
NAPS 0.0249 0.0235 0.0235 0.0234 0.0181 0.0196 0.0194 18.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.38 0.37 0.39 0.33 0.40 0.42 0.44 -
P/RPS 5.76 5.44 5.83 5.21 5.44 6.76 9.59 -28.79%
P/EPS 17.47 15.34 16.39 14.08 14.35 18.80 27.71 -26.45%
EY 5.72 6.52 6.10 7.10 6.97 5.32 3.61 35.87%
DY 2.63 4.05 3.85 4.55 3.75 2.87 4.90 -33.93%
P/NAPS 2.00 2.06 2.17 1.83 2.86 2.80 2.93 -22.45%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 28/02/06 24/11/05 18/08/05 - -
Price 0.40 0.40 0.34 0.33 0.38 0.41 0.00 -
P/RPS 6.06 5.88 5.09 5.21 5.17 6.60 0.00 -
P/EPS 18.39 16.58 14.28 14.08 13.63 18.35 0.00 -
EY 5.44 6.03 7.00 7.10 7.34 5.45 0.00 -
DY 2.50 3.75 4.41 4.55 3.95 2.94 0.00 -
P/NAPS 2.11 2.22 1.89 1.83 2.71 2.73 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