[EFORCE] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.85%
YoY- 833.33%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,644 2,854 1,211 1,369 511 0 -
PBT 1,090 1,625 314 487 51 0 -
Tax -45 -21 -25 -11 0 0 -
NP 1,045 1,604 289 476 51 0 -
-
NP to SH 1,047 1,604 289 476 51 0 -
-
Tax Rate 4.13% 1.29% 7.96% 2.26% 0.00% - -
Total Cost 1,599 1,250 922 893 460 0 -
-
Net Worth 24,348 18,354 15,252 11,106 3,189 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 802 1,189 964 - -
Div Payout % - - 277.78% 250.00% 1,890.91% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 24,348 18,354 15,252 11,106 3,189 0 -
NOSH 121,744 79,800 80,277 79,333 46,363 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 39.52% 56.20% 23.86% 34.77% 9.98% 0.00% -
ROE 4.30% 8.74% 1.89% 4.29% 1.60% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 2.17 3.58 1.51 1.73 1.10 0.00 -
EPS 0.86 2.01 0.36 0.60 0.11 0.00 -
DPS 0.00 0.00 1.00 1.50 2.08 0.00 -
NAPS 0.20 0.23 0.19 0.14 0.0688 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,333
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 0.43 0.47 0.20 0.22 0.08 0.00 -
EPS 0.17 0.26 0.05 0.08 0.01 0.00 -
DPS 0.00 0.00 0.13 0.19 0.16 0.00 -
NAPS 0.0397 0.0299 0.0249 0.0181 0.0052 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.22 0.65 0.38 0.40 0.00 0.00 -
P/RPS 10.13 18.17 25.19 23.18 0.00 0.00 -
P/EPS 25.58 32.34 105.56 66.67 0.00 0.00 -
EY 3.91 3.09 0.95 1.50 0.00 0.00 -
DY 0.00 0.00 2.63 3.75 0.00 0.00 -
P/NAPS 1.10 2.83 2.00 2.86 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/08 26/11/07 29/11/06 24/11/05 17/12/04 - -
Price 0.15 0.43 0.40 0.38 0.00 0.00 -
P/RPS 6.91 12.02 26.52 22.02 0.00 0.00 -
P/EPS 17.44 21.39 111.11 63.33 0.00 0.00 -
EY 5.73 4.67 0.90 1.58 0.00 0.00 -
DY 0.00 0.00 2.50 3.95 0.00 0.00 -
P/NAPS 0.75 1.87 2.11 2.71 0.00 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