[EFORCE] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.83%
YoY- -25.7%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,864 12,117 11,732 11,668 10,496 11,485 12,426 2.33%
PBT 5,588 6,185 5,641 5,396 4,280 5,445 6,434 -8.97%
Tax -60 -100 -142 -132 -220 -234 -237 -60.01%
NP 5,528 6,085 5,498 5,264 4,060 5,211 6,197 -7.33%
-
NP to SH 5,528 6,155 5,573 5,354 4,124 5,215 6,200 -7.36%
-
Tax Rate 1.07% 1.62% 2.52% 2.45% 5.14% 4.30% 3.68% -
Total Cost 7,336 6,032 6,233 6,404 6,436 6,274 6,229 11.53%
-
Net Worth 30,152 27,867 25,443 25,437 24,258 22,989 24,218 15.74%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 3,024 2,421 -
Div Payout % - - - - - 58.00% 39.06% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 30,152 27,867 25,443 25,437 24,258 22,989 24,218 15.74%
NOSH 125,636 121,161 121,159 121,131 121,294 120,997 121,093 2.48%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 42.97% 50.22% 46.87% 45.11% 38.68% 45.37% 49.87% -
ROE 18.33% 22.09% 21.90% 21.05% 17.00% 22.68% 25.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.24 10.00 9.68 9.63 8.65 9.49 10.26 -0.13%
EPS 4.40 5.08 4.60 4.42 3.40 4.31 5.12 -9.61%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.00 -
NAPS 0.24 0.23 0.21 0.21 0.20 0.19 0.20 12.93%
Adjusted Per Share Value based on latest NOSH - 121,029
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.11 1.99 1.92 1.91 1.72 1.88 2.04 2.27%
EPS 0.91 1.01 0.91 0.88 0.68 0.86 1.02 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.40 -
NAPS 0.0494 0.0457 0.0417 0.0417 0.0398 0.0377 0.0397 15.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.52 0.33 0.30 0.25 0.20 0.14 0.22 -
P/RPS 5.08 3.30 3.10 2.60 2.31 1.47 2.14 78.04%
P/EPS 11.82 6.50 6.52 5.66 5.88 3.25 4.30 96.35%
EY 8.46 15.39 15.33 17.68 17.00 30.79 23.27 -49.09%
DY 0.00 0.00 0.00 0.00 0.00 17.86 9.09 -
P/NAPS 2.17 1.43 1.43 1.19 1.00 0.74 1.10 57.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 23/11/09 24/08/09 20/05/09 25/02/09 25/11/08 -
Price 0.63 0.42 0.37 0.28 0.26 0.14 0.15 -
P/RPS 6.15 4.20 3.82 2.91 3.00 1.47 1.46 161.05%
P/EPS 14.32 8.27 8.04 6.33 7.65 3.25 2.93 188.27%
EY 6.98 12.10 12.43 15.79 13.08 30.79 34.13 -65.32%
DY 0.00 0.00 0.00 0.00 0.00 17.86 13.33 -
P/NAPS 2.63 1.83 1.76 1.33 1.30 0.74 0.75 130.99%

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