[EFORCE] YoY TTM 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- 41.26%
YoY- 157.85%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 13,425 10,964 13,419 9,201 5,296 5,831 511 72.37%
PBT 6,494 4,849 6,843 4,550 1,817 2,249 51 124.21%
Tax -52 -162 -286 -48 -71 -37 0 -
NP 6,442 4,687 6,557 4,502 1,746 2,212 51 123.91%
-
NP to SH 6,472 4,745 6,559 4,502 1,746 2,212 51 124.08%
-
Tax Rate 0.80% 3.34% 4.18% 1.05% 3.91% 1.65% 0.00% -
Total Cost 6,983 6,277 6,862 4,699 3,550 3,619 460 57.32%
-
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 1,309 1,202 - 795 802 1,189 1,710 -4.35%
Div Payout % 20.23% 25.33% - 17.68% 45.98% 53.80% 3,354.55% -
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 47.99% 42.75% 48.86% 48.93% 32.97% 37.94% 9.98% -
ROE 23.53% 24.35% 26.94% 24.53% 11.45% 19.92% 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 8.79 11.82 11.02 11.53 6.60 7.35 1.10 41.37%
EPS 4.24 5.11 5.39 5.64 2.17 2.79 0.11 83.74%
DPS 0.86 1.30 0.00 1.00 1.00 1.50 3.69 -21.54%
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 2.19 1.79 2.19 1.50 0.86 0.95 0.08 73.56%
EPS 1.06 0.77 1.07 0.73 0.28 0.36 0.01 117.46%
DPS 0.21 0.20 0.00 0.13 0.13 0.19 0.28 -4.67%
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 5.24 2.54 2.00 5.64 5.76 5.44 0.00 -
P/EPS 10.86 5.87 4.08 11.52 17.47 14.35 0.00 -
EY 9.21 17.05 24.49 8.68 5.72 6.97 0.00 -
DY 1.86 4.32 0.00 1.54 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 - -
Price 0.48 0.37 0.15 0.43 0.40 0.38 0.00 -
P/RPS 5.46 3.13 1.36 3.73 6.06 5.17 0.00 -
P/EPS 11.33 7.23 2.78 7.62 18.39 13.63 0.00 -
EY 8.82 13.82 35.92 13.12 5.44 7.34 0.00 -
DY 1.78 3.50 0.00 2.33 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