[EFORCE] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -72.49%
YoY- -63.15%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 6,288 4,275 4,812 3,664 3,310 3,396 2,965 13.34%
PBT 2,302 2,619 2,221 921 1,565 1,553 1,532 7.01%
Tax -379 -201 -603 -349 -21 -25 -40 45.44%
NP 1,923 2,418 1,618 572 1,544 1,528 1,492 4.31%
-
NP to SH 1,772 2,384 1,608 569 1,544 1,528 1,503 2.78%
-
Tax Rate 16.46% 7.67% 27.15% 37.89% 1.34% 1.61% 2.61% -
Total Cost 4,365 1,857 3,194 3,092 1,766 1,868 1,473 19.83%
-
Net Worth 43,421 43,421 37,218 38,610 39,317 27,504 19,483 14.28%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 5,169 - - - - -
Div Payout % - - 321.47% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 43,421 43,421 37,218 38,610 39,317 27,504 19,483 14.28%
NOSH 206,768 206,768 206,768 203,214 206,933 152,800 92,777 14.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 30.58% 56.56% 33.62% 15.61% 46.65% 44.99% 50.32% -
ROE 4.08% 5.49% 4.32% 1.47% 3.93% 5.56% 7.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.04 2.07 2.33 1.80 1.60 2.22 3.20 -0.85%
EPS 0.86 1.15 0.78 0.28 0.75 1.00 1.62 -10.01%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.18 0.19 0.19 0.18 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 203,214
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.03 0.70 0.79 0.60 0.54 0.56 0.49 13.17%
EPS 0.29 0.39 0.26 0.09 0.25 0.25 0.25 2.50%
DPS 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
NAPS 0.0712 0.0712 0.061 0.0633 0.0645 0.0451 0.0319 14.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.61 0.715 0.355 0.29 0.34 0.46 0.30 -
P/RPS 20.06 34.58 15.25 16.08 21.26 20.70 9.39 13.47%
P/EPS 71.18 62.01 45.65 103.57 45.57 46.00 18.52 25.14%
EY 1.40 1.61 2.19 0.97 2.19 2.17 5.40 -20.13%
DY 0.00 0.00 7.04 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.40 1.97 1.53 1.79 2.56 1.43 12.50%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 27/11/13 23/11/12 25/11/11 26/11/10 23/11/09 -
Price 0.79 0.605 0.505 0.30 0.29 0.48 0.37 -
P/RPS 25.98 29.26 21.70 16.64 18.13 21.60 11.58 14.40%
P/EPS 92.18 52.47 64.94 107.14 38.87 48.00 22.84 26.16%
EY 1.08 1.91 1.54 0.93 2.57 2.08 4.38 -20.80%
DY 0.00 0.00 4.95 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 2.88 2.81 1.58 1.53 2.67 1.76 13.48%

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