[EFORCE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -20.92%
YoY- -48.55%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,117 11,732 11,668 10,496 11,485 12,426 13,352 -6.24%
PBT 6,185 5,641 5,396 4,280 5,445 6,434 7,472 -11.81%
Tax -100 -142 -132 -220 -234 -237 -266 -47.81%
NP 6,085 5,498 5,264 4,060 5,211 6,197 7,206 -10.63%
-
NP to SH 6,155 5,573 5,354 4,124 5,215 6,200 7,206 -9.95%
-
Tax Rate 1.62% 2.52% 2.45% 5.14% 4.30% 3.68% 3.56% -
Total Cost 6,032 6,233 6,404 6,436 6,274 6,229 6,146 -1.23%
-
Net Worth 27,867 25,443 25,437 24,258 22,989 24,218 22,972 13.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 3,024 2,421 - -
Div Payout % - - - - 58.00% 39.06% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 27,867 25,443 25,437 24,258 22,989 24,218 22,972 13.70%
NOSH 121,161 121,159 121,131 121,294 120,997 121,093 120,906 0.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 50.22% 46.87% 45.11% 38.68% 45.37% 49.87% 53.97% -
ROE 22.09% 21.90% 21.05% 17.00% 22.68% 25.60% 31.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.00 9.68 9.63 8.65 9.49 10.26 11.04 -6.36%
EPS 5.08 4.60 4.42 3.40 4.31 5.12 5.96 -10.07%
DPS 0.00 0.00 0.00 0.00 2.50 2.00 0.00 -
NAPS 0.23 0.21 0.21 0.20 0.19 0.20 0.19 13.54%
Adjusted Per Share Value based on latest NOSH - 121,294
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.99 1.92 1.91 1.72 1.88 2.04 2.19 -6.16%
EPS 1.01 0.91 0.88 0.68 0.86 1.02 1.18 -9.82%
DPS 0.00 0.00 0.00 0.00 0.50 0.40 0.00 -
NAPS 0.0457 0.0417 0.0417 0.0398 0.0377 0.0397 0.0377 13.64%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.33 0.30 0.25 0.20 0.14 0.22 0.26 -
P/RPS 3.30 3.10 2.60 2.31 1.47 2.14 2.35 25.32%
P/EPS 6.50 6.52 5.66 5.88 3.25 4.30 4.36 30.40%
EY 15.39 15.33 17.68 17.00 30.79 23.27 22.92 -23.26%
DY 0.00 0.00 0.00 0.00 17.86 9.09 0.00 -
P/NAPS 1.43 1.43 1.19 1.00 0.74 1.10 1.37 2.89%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 24/08/09 20/05/09 25/02/09 25/11/08 26/08/08 -
Price 0.42 0.37 0.28 0.26 0.14 0.15 0.25 -
P/RPS 4.20 3.82 2.91 3.00 1.47 1.46 2.26 50.98%
P/EPS 8.27 8.04 6.33 7.65 3.25 2.93 4.19 57.15%
EY 12.10 12.43 15.79 13.08 30.79 34.13 23.84 -36.29%
DY 0.00 0.00 0.00 0.00 17.86 13.33 0.00 -
P/NAPS 1.83 1.76 1.33 1.30 0.74 0.75 1.32 24.25%

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