[EFORCE] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 99.08%
YoY- 0.4%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 11,883 5,471 5,054 4,299 3,249 38.26%
PBT 5,992 1,968 1,911 1,571 1,518 40.92%
Tax -146 -72 -41 -52 -5 132.32%
NP 5,846 1,896 1,870 1,519 1,513 40.16%
-
NP to SH 5,846 1,896 1,870 1,519 1,513 40.16%
-
Tax Rate 2.44% 3.66% 2.15% 3.31% 0.33% -
Total Cost 6,037 3,575 3,184 2,780 1,736 36.52%
-
Net Worth 20,406 14,400 14,384 6,632 840 121.88%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 1,600 1,198 1,698 2,211 -
Div Payout % - 84.39% 64.10% 111.82% 146.19% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 20,406 14,400 14,384 6,632 840 121.88%
NOSH 120,041 80,000 79,914 46,030 5,493 116.09%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 49.20% 34.66% 37.00% 35.33% 46.57% -
ROE 28.65% 13.17% 13.00% 22.90% 180.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.90 6.84 6.32 9.34 59.14 -36.01%
EPS 4.87 1.58 2.34 3.30 27.54 -35.13%
DPS 0.00 2.00 1.50 3.69 40.26 -
NAPS 0.17 0.18 0.18 0.1441 0.153 2.66%
Adjusted Per Share Value based on latest NOSH - 65,739
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.95 0.90 0.83 0.70 0.53 38.46%
EPS 0.96 0.31 0.31 0.25 0.25 39.95%
DPS 0.00 0.26 0.20 0.28 0.36 -
NAPS 0.0335 0.0236 0.0236 0.0109 0.0014 121.05%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.40 0.43 0.33 0.46 0.00 -
P/RPS 4.04 6.29 5.22 4.93 0.00 -
P/EPS 8.21 18.14 14.10 13.94 0.00 -
EY 12.18 5.51 7.09 7.17 0.00 -
DY 0.00 4.65 4.55 8.02 0.00 -
P/NAPS 2.35 2.39 1.83 3.19 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/02/08 28/02/07 28/02/06 23/02/05 - -
Price 0.35 0.73 0.33 0.49 0.00 -
P/RPS 3.54 10.67 5.22 5.25 0.00 -
P/EPS 7.19 30.80 14.10 14.85 0.00 -
EY 13.91 3.25 7.09 6.73 0.00 -
DY 0.00 2.74 4.55 7.53 0.00 -
P/NAPS 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