[EFORCE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 132.7%
YoY- 125.56%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 11,883 10,378 9,860 9,556 5,471 5,405 5,684 63.27%
PBT 5,992 5,300 4,700 4,444 1,968 1,856 2,160 97.06%
Tax -146 -50 -34 -32 -72 -82 -72 60.00%
NP 5,846 5,249 4,666 4,412 1,896 1,773 2,088 98.27%
-
NP to SH 5,846 5,249 4,666 4,412 1,896 1,773 2,088 98.27%
-
Tax Rate 2.44% 0.94% 0.72% 0.72% 3.66% 4.42% 3.33% -
Total Cost 6,037 5,129 5,194 5,144 3,575 3,632 3,596 41.12%
-
Net Worth 20,406 18,404 16,778 15,985 14,400 15,222 14,345 26.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,600 1,068 - -
Div Payout % - - - - 84.39% 60.24% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 20,406 18,404 16,778 15,985 14,400 15,222 14,345 26.40%
NOSH 120,041 80,020 79,897 79,927 80,000 80,120 79,694 31.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 49.20% 50.58% 47.32% 46.17% 34.66% 32.81% 36.73% -
ROE 28.65% 28.52% 27.81% 27.60% 13.17% 11.65% 14.56% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.90 12.97 12.34 11.96 6.84 6.75 7.13 24.38%
EPS 4.87 6.56 5.84 5.52 1.58 2.21 2.62 51.00%
DPS 0.00 0.00 0.00 0.00 2.00 1.33 0.00 -
NAPS 0.17 0.23 0.21 0.20 0.18 0.19 0.18 -3.72%
Adjusted Per Share Value based on latest NOSH - 79,927
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.95 1.70 1.62 1.57 0.90 0.89 0.93 63.59%
EPS 0.96 0.86 0.77 0.72 0.31 0.29 0.34 99.39%
DPS 0.00 0.00 0.00 0.00 0.26 0.18 0.00 -
NAPS 0.0335 0.0302 0.0275 0.0262 0.0236 0.025 0.0235 26.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.65 0.65 0.74 0.43 0.38 0.37 -
P/RPS 4.04 5.01 5.27 6.19 6.29 5.63 5.19 -15.34%
P/EPS 8.21 9.91 11.13 13.41 18.14 17.17 14.12 -30.26%
EY 12.18 10.09 8.98 7.46 5.51 5.82 7.08 43.43%
DY 0.00 0.00 0.00 0.00 4.65 3.51 0.00 -
P/NAPS 2.35 2.83 3.10 3.70 2.39 2.00 2.06 9.15%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 24/08/07 31/05/07 28/02/07 29/11/06 29/08/06 -
Price 0.35 0.43 0.66 0.63 0.73 0.40 0.40 -
P/RPS 3.54 3.32 5.35 5.27 10.67 5.93 5.61 -26.36%
P/EPS 7.19 6.55 11.30 11.41 30.80 18.07 15.27 -39.39%
EY 13.91 15.26 8.85 8.76 3.25 5.53 6.55 64.99%
DY 0.00 0.00 0.00 0.00 2.74 3.33 0.00 -
P/NAPS 2.06 1.87 3.14 3.15 4.06 2.11 2.22 -4.85%

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