[EFORCE] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 42.56%
YoY- 1.39%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,117 11,485 11,883 5,471 5,054 4,299 3,249 24.50%
PBT 6,185 5,445 5,992 1,968 1,911 1,571 1,518 26.35%
Tax -100 -234 -146 -72 -41 -52 -5 64.67%
NP 6,085 5,211 5,846 1,896 1,870 1,519 1,513 26.07%
-
NP to SH 6,155 5,215 5,846 1,896 1,870 1,519 1,513 26.32%
-
Tax Rate 1.62% 4.30% 2.44% 3.66% 2.15% 3.31% 0.33% -
Total Cost 6,032 6,274 6,037 3,575 3,184 2,780 1,736 23.04%
-
Net Worth 27,867 22,989 20,406 14,400 14,384 6,632 840 79.15%
Dividend
31/12/09 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 -
Div Payout % - 58.00% - 84.39% 64.10% 111.82% 146.19% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 27,867 22,989 20,406 14,400 14,384 6,632 840 79.15%
NOSH 121,161 120,997 120,041 80,000 79,914 46,030 5,493 67.38%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 50.22% 45.37% 49.20% 34.66% 37.00% 35.33% 46.57% -
ROE 22.09% 22.68% 28.65% 13.17% 13.00% 22.90% 180.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.00 9.49 9.90 6.84 6.32 9.34 59.14 -25.61%
EPS 5.08 4.31 4.87 1.58 2.34 3.30 27.54 -24.53%
DPS 0.00 2.50 0.00 2.00 1.50 3.69 40.26 -
NAPS 0.23 0.19 0.17 0.18 0.18 0.1441 0.153 7.02%
Adjusted Per Share Value based on latest NOSH - 79,577
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.98 1.87 1.94 0.89 0.82 0.70 0.53 24.54%
EPS 1.00 0.85 0.95 0.31 0.30 0.25 0.25 25.96%
DPS 0.00 0.49 0.00 0.26 0.20 0.28 0.36 -
NAPS 0.0454 0.0375 0.0333 0.0235 0.0235 0.0108 0.0014 78.48%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.33 0.14 0.40 0.43 0.33 0.46 0.00 -
P/RPS 3.30 1.47 4.04 6.29 5.22 4.93 0.00 -
P/EPS 6.50 3.25 8.21 18.14 14.10 13.94 0.00 -
EY 15.39 30.79 12.18 5.51 7.09 7.17 0.00 -
DY 0.00 17.86 0.00 4.65 4.55 8.02 0.00 -
P/NAPS 1.43 0.74 2.35 2.39 1.83 3.19 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 28/02/08 28/02/07 28/02/06 23/02/05 - -
Price 0.42 0.14 0.35 0.73 0.33 0.49 0.00 -
P/RPS 4.20 1.47 3.54 10.67 5.22 5.25 0.00 -
P/EPS 8.27 3.25 7.19 30.80 14.10 14.85 0.00 -
EY 12.10 30.79 13.91 3.25 7.09 6.73 0.00 -
DY 0.00 17.86 0.00 2.74 4.55 7.53 0.00 -
P/NAPS 1.83 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