[EFORCE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.75%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,556 5,471 5,405 5,684 5,644 5,054 5,081 52.42%
PBT 4,444 1,968 1,856 2,160 1,996 1,911 1,982 71.39%
Tax -32 -72 -82 -72 -40 -41 -41 -15.24%
NP 4,412 1,896 1,773 2,088 1,956 1,870 1,941 72.96%
-
NP to SH 4,412 1,896 1,773 2,088 1,956 1,870 1,941 72.96%
-
Tax Rate 0.72% 3.66% 4.42% 3.33% 2.00% 2.15% 2.07% -
Total Cost 5,144 3,575 3,632 3,596 3,688 3,184 3,140 39.00%
-
Net Worth 15,985 14,400 15,222 14,345 14,429 14,384 11,199 26.79%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,600 1,068 - - 1,198 1,599 -
Div Payout % - 84.39% 60.24% - - 64.10% 82.42% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 15,985 14,400 15,222 14,345 14,429 14,384 11,199 26.79%
NOSH 79,927 80,000 80,120 79,694 80,163 79,914 79,999 -0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 46.17% 34.66% 32.81% 36.73% 34.66% 37.00% 38.21% -
ROE 27.60% 13.17% 11.65% 14.56% 13.56% 13.00% 17.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.96 6.84 6.75 7.13 7.04 6.32 6.35 52.57%
EPS 5.52 1.58 2.21 2.62 2.44 2.34 2.43 72.89%
DPS 0.00 2.00 1.33 0.00 0.00 1.50 2.00 -
NAPS 0.20 0.18 0.19 0.18 0.18 0.18 0.14 26.87%
Adjusted Per Share Value based on latest NOSH - 80,144
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.57 0.90 0.89 0.93 0.93 0.83 0.83 53.00%
EPS 0.72 0.31 0.29 0.34 0.32 0.31 0.32 71.79%
DPS 0.00 0.26 0.18 0.00 0.00 0.20 0.26 -
NAPS 0.0262 0.0236 0.025 0.0235 0.0237 0.0236 0.0184 26.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.74 0.43 0.38 0.37 0.39 0.33 0.40 -
P/RPS 6.19 6.29 5.63 5.19 5.54 5.22 6.30 -1.16%
P/EPS 13.41 18.14 17.17 14.12 15.98 14.10 16.48 -12.85%
EY 7.46 5.51 5.82 7.08 6.26 7.09 6.07 14.75%
DY 0.00 4.65 3.51 0.00 0.00 4.55 5.00 -
P/NAPS 3.70 2.39 2.00 2.06 2.17 1.83 2.86 18.74%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 29/08/06 30/05/06 28/02/06 24/11/05 -
Price 0.63 0.73 0.40 0.40 0.34 0.33 0.38 -
P/RPS 5.27 10.67 5.93 5.61 4.83 5.22 5.98 -8.08%
P/EPS 11.41 30.80 18.07 15.27 13.93 14.10 15.66 -19.04%
EY 8.76 3.25 5.53 6.55 7.18 7.09 6.39 23.42%
DY 0.00 2.74 3.33 0.00 0.00 4.55 5.26 -
P/NAPS 3.15 4.06 2.11 2.22 1.89 1.83 2.71 10.56%

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