[EFORCE] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 56.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 12,883 6,448 5,359 3,637 52.37%
PBT 6,944 2,579 1,951 1,273 75.94%
Tax -196 -69 -43 -14 140.82%
NP 6,748 2,510 1,908 1,259 74.91%
-
NP to SH 6,747 2,510 1,908 1,259 74.90%
-
Tax Rate 2.82% 2.68% 2.20% 1.10% -
Total Cost 6,135 3,938 3,451 2,378 37.11%
-
Net Worth 22,937 15,985 14,429 11,894 24.44%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 1,598 1,189 1,710 -
Div Payout % - 63.69% 62.37% 135.89% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 22,937 15,985 14,429 11,894 24.44%
NOSH 120,722 79,927 80,163 79,298 15.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 52.38% 38.93% 35.60% 34.62% -
ROE 29.41% 15.70% 13.22% 10.58% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.67 8.07 6.69 4.59 32.43%
EPS 5.59 3.14 2.38 1.59 51.99%
DPS 0.00 2.00 1.50 2.16 -
NAPS 0.19 0.20 0.18 0.15 8.19%
Adjusted Per Share Value based on latest NOSH - 79,298
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2.11 1.06 0.88 0.60 52.01%
EPS 1.11 0.41 0.31 0.21 74.10%
DPS 0.00 0.26 0.20 0.28 -
NAPS 0.0376 0.0262 0.0237 0.0195 24.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.34 0.74 0.39 0.44 -
P/RPS 3.19 9.17 5.83 9.59 -30.68%
P/EPS 6.08 23.56 16.39 27.71 -39.65%
EY 16.44 4.24 6.10 3.61 65.67%
DY 0.00 2.70 3.85 4.90 -
P/NAPS 1.79 3.70 2.17 2.93 -15.13%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 20/05/08 31/05/07 30/05/06 - -
Price 0.28 0.63 0.34 0.00 -
P/RPS 2.62 7.81 5.09 0.00 -
P/EPS 5.01 20.06 14.28 0.00 -
EY 19.96 4.98 7.00 0.00 -
DY 0.00 3.17 4.41 0.00 -
P/NAPS 1.47 3.15 1.89 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