[EFORCE] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 30.41%
YoY- 455.02%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,396 2,965 2,644 2,854 1,211 1,369 511 37.09%
PBT 1,553 1,532 1,090 1,625 314 487 51 76.66%
Tax -25 -40 -45 -21 -25 -11 0 -
NP 1,528 1,492 1,045 1,604 289 476 51 76.18%
-
NP to SH 1,528 1,503 1,047 1,604 289 476 51 76.18%
-
Tax Rate 1.61% 2.61% 4.13% 1.29% 7.96% 2.26% 0.00% -
Total Cost 1,868 1,473 1,599 1,250 922 893 460 26.29%
-
Net Worth 27,504 19,483 24,348 18,354 15,252 11,106 3,189 43.18%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 802 1,189 964 -
Div Payout % - - - - 277.78% 250.00% 1,890.91% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 27,504 19,483 24,348 18,354 15,252 11,106 3,189 43.18%
NOSH 152,800 92,777 121,744 79,800 80,277 79,333 46,363 21.97%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 44.99% 50.32% 39.52% 56.20% 23.86% 34.77% 9.98% -
ROE 5.56% 7.71% 4.30% 8.74% 1.89% 4.29% 1.60% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.22 3.20 2.17 3.58 1.51 1.73 1.10 12.40%
EPS 1.00 1.62 0.86 2.01 0.36 0.60 0.11 44.44%
DPS 0.00 0.00 0.00 0.00 1.00 1.50 2.08 -
NAPS 0.18 0.21 0.20 0.23 0.19 0.14 0.0688 17.37%
Adjusted Per Share Value based on latest NOSH - 79,800
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.55 0.48 0.43 0.47 0.20 0.22 0.08 37.87%
EPS 0.25 0.25 0.17 0.26 0.05 0.08 0.01 70.95%
DPS 0.00 0.00 0.00 0.00 0.13 0.19 0.16 -
NAPS 0.0449 0.0318 0.0397 0.0299 0.0249 0.0181 0.0052 43.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.46 0.30 0.22 0.65 0.38 0.40 0.00 -
P/RPS 20.70 9.39 10.13 18.17 25.19 23.18 0.00 -
P/EPS 46.00 18.52 25.58 32.34 105.56 66.67 0.00 -
EY 2.17 5.40 3.91 3.09 0.95 1.50 0.00 -
DY 0.00 0.00 0.00 0.00 2.63 3.75 0.00 -
P/NAPS 2.56 1.43 1.10 2.83 2.00 2.86 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 23/11/09 25/11/08 26/11/07 29/11/06 24/11/05 17/12/04 -
Price 0.48 0.37 0.15 0.43 0.40 0.38 0.00 -
P/RPS 21.60 11.58 6.91 12.02 26.52 22.02 0.00 -
P/EPS 48.00 22.84 17.44 21.39 111.11 63.33 0.00 -
EY 2.08 4.38 5.73 4.67 0.90 1.58 0.00 -
DY 0.00 0.00 0.00 0.00 2.50 3.95 0.00 -
P/NAPS 2.67 1.76 0.75 1.87 2.11 2.71 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