[EFORCE] YoY Annual (Unaudited) 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
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 11,485 11,883 5,471 5,054 4,299 3,249 28.69%
PBT 5,445 5,992 1,968 1,911 1,571 1,518 29.06%
Tax -234 -146 -72 -41 -52 -5 115.61%
NP 5,211 5,846 1,896 1,870 1,519 1,513 28.02%
-
NP to SH 5,215 5,846 1,896 1,870 1,519 1,513 28.04%
-
Tax Rate 4.30% 2.44% 3.66% 2.15% 3.31% 0.33% -
Total Cost 6,274 6,037 3,575 3,184 2,780 1,736 29.26%
-
Net Worth 22,989 20,406 14,400 14,384 6,632 840 93.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,024 - 1,600 1,198 1,698 2,211 6.45%
Div Payout % 58.00% - 84.39% 64.10% 111.82% 146.19% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 22,989 20,406 14,400 14,384 6,632 840 93.70%
NOSH 120,997 120,041 80,000 79,914 46,030 5,493 85.48%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 45.37% 49.20% 34.66% 37.00% 35.33% 46.57% -
ROE 22.68% 28.65% 13.17% 13.00% 22.90% 180.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.49 9.90 6.84 6.32 9.34 59.14 -30.61%
EPS 4.31 4.87 1.58 2.34 3.30 27.54 -30.96%
DPS 2.50 0.00 2.00 1.50 3.69 40.26 -42.60%
NAPS 0.19 0.17 0.18 0.18 0.1441 0.153 4.42%
Adjusted Per Share Value based on latest NOSH - 79,807
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.88 1.95 0.90 0.83 0.70 0.53 28.78%
EPS 0.86 0.96 0.31 0.31 0.25 0.25 27.99%
DPS 0.50 0.00 0.26 0.20 0.28 0.36 6.78%
NAPS 0.0377 0.0335 0.0236 0.0236 0.0109 0.0014 93.07%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.14 0.40 0.43 0.33 0.46 0.00 -
P/RPS 1.47 4.04 6.29 5.22 4.93 0.00 -
P/EPS 3.25 8.21 18.14 14.10 13.94 0.00 -
EY 30.79 12.18 5.51 7.09 7.17 0.00 -
DY 17.86 0.00 4.65 4.55 8.02 0.00 -
P/NAPS 0.74 2.35 2.39 1.83 3.19 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/09 28/02/08 28/02/07 28/02/06 23/02/05 - -
Price 0.14 0.35 0.73 0.33 0.49 0.00 -
P/RPS 1.47 3.54 10.67 5.22 5.25 0.00 -
P/EPS 3.25 7.19 30.80 14.10 14.85 0.00 -
EY 30.79 13.91 3.25 7.09 6.73 0.00 -
DY 17.86 0.00 2.74 4.55 7.53 0.00 -
P/NAPS 0.74 2.06 4.06 1.83 3.40 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