[EFORCE] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.67%
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,405 5,684 5,644 5,054 5,081 4,884 4,424 14.27%
PBT 1,856 2,160 1,996 1,911 1,982 2,000 1,844 0.43%
Tax -82 -72 -40 -41 -41 -40 -36 73.03%
NP 1,773 2,088 1,956 1,870 1,941 1,960 1,808 -1.29%
-
NP to SH 1,773 2,088 1,956 1,870 1,941 1,960 1,808 -1.29%
-
Tax Rate 4.42% 3.33% 2.00% 2.15% 2.07% 2.00% 1.95% -
Total Cost 3,632 3,596 3,688 3,184 3,140 2,924 2,616 24.42%
-
Net Worth 15,222 14,345 14,429 14,384 11,199 11,951 11,894 17.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,068 - - 1,198 1,599 - - -
Div Payout % 60.24% - - 64.10% 82.42% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 15,222 14,345 14,429 14,384 11,199 11,951 11,894 17.85%
NOSH 80,120 79,694 80,163 79,914 79,999 79,674 79,298 0.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 32.81% 36.73% 34.66% 37.00% 38.21% 40.13% 40.87% -
ROE 11.65% 14.56% 13.56% 13.00% 17.33% 16.40% 15.20% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.75 7.13 7.04 6.32 6.35 6.13 5.58 13.51%
EPS 2.21 2.62 2.44 2.34 2.43 2.46 2.28 -2.05%
DPS 1.33 0.00 0.00 1.50 2.00 0.00 0.00 -
NAPS 0.19 0.18 0.18 0.18 0.14 0.15 0.15 17.05%
Adjusted Per Share Value based on latest NOSH - 79,807
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.89 0.93 0.93 0.83 0.83 0.80 0.73 14.11%
EPS 0.29 0.34 0.32 0.31 0.32 0.32 0.30 -2.23%
DPS 0.18 0.00 0.00 0.20 0.26 0.00 0.00 -
NAPS 0.025 0.0235 0.0237 0.0236 0.0184 0.0196 0.0195 17.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.38 0.37 0.39 0.33 0.40 0.42 0.44 -
P/RPS 5.63 5.19 5.54 5.22 6.30 6.85 7.89 -20.13%
P/EPS 17.17 14.12 15.98 14.10 16.48 17.07 19.30 -7.49%
EY 5.82 7.08 6.26 7.09 6.07 5.86 5.18 8.06%
DY 3.51 0.00 0.00 4.55 5.00 0.00 0.00 -
P/NAPS 2.00 2.06 2.17 1.83 2.86 2.80 2.93 -22.45%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 28/02/06 24/11/05 18/08/05 31/05/05 -
Price 0.40 0.40 0.34 0.33 0.38 0.41 0.41 -
P/RPS 5.93 5.61 4.83 5.22 5.98 6.69 7.35 -13.32%
P/EPS 18.07 15.27 13.93 14.10 15.66 16.67 17.98 0.33%
EY 5.53 6.55 7.18 7.09 6.39 6.00 5.56 -0.35%
DY 3.33 0.00 0.00 4.55 5.26 0.00 0.00 -
P/NAPS 2.11 2.22 1.89 1.83 2.71 2.73 2.73 -15.76%

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