[EFORCE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -77.55%
YoY- 34.04%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,382 10,106 6,710 3,216 12,117 8,799 5,834 73.66%
PBT 5,436 4,540 2,987 1,397 6,185 4,231 2,698 59.32%
Tax -73 -59 -34 -15 -100 -107 -66 6.93%
NP 5,363 4,481 2,953 1,382 6,085 4,124 2,632 60.51%
-
NP to SH 5,363 4,481 2,953 1,382 6,155 4,180 2,677 58.71%
-
Tax Rate 1.34% 1.30% 1.14% 1.07% 1.62% 2.53% 2.45% -
Total Cost 8,019 5,625 3,757 1,834 6,032 4,675 3,202 84.10%
-
Net Worth 22,792 24,666 33,381 30,152 27,867 25,443 25,437 -7.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,681 1,370 1,283 - - - - -
Div Payout % 50.00% 30.58% 43.48% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 22,792 24,666 33,381 30,152 27,867 25,443 25,437 -7.03%
NOSH 134,075 137,033 128,391 125,636 121,161 121,159 121,131 6.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 40.08% 44.34% 44.01% 42.97% 50.22% 46.87% 45.11% -
ROE 23.53% 18.17% 8.85% 4.58% 22.09% 16.43% 10.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.98 7.37 5.23 2.56 10.00 7.26 4.82 62.23%
EPS 4.00 3.27 2.30 1.10 5.08 3.45 2.21 48.35%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.26 0.24 0.23 0.21 0.21 -13.10%
Adjusted Per Share Value based on latest NOSH - 125,636
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.19 1.66 1.10 0.53 1.99 1.44 0.96 73.03%
EPS 0.88 0.73 0.48 0.23 1.01 0.69 0.44 58.53%
DPS 0.44 0.22 0.21 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.0404 0.0547 0.0494 0.0457 0.0417 0.0417 -6.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.41 0.46 0.68 0.52 0.33 0.30 0.25 -
P/RPS 4.11 6.24 13.01 20.31 3.30 4.13 5.19 -14.36%
P/EPS 10.25 14.07 29.57 47.27 6.50 8.70 11.31 -6.33%
EY 9.76 7.11 3.38 2.12 15.39 11.50 8.84 6.80%
DY 4.88 2.17 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.56 2.62 2.17 1.43 1.43 1.19 59.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/03/11 26/11/10 23/08/10 26/05/10 23/02/10 23/11/09 24/08/09 -
Price 0.365 0.48 0.50 0.63 0.42 0.37 0.28 -
P/RPS 3.66 6.51 9.57 24.61 4.20 5.09 5.81 -26.45%
P/EPS 9.13 14.68 21.74 57.27 8.27 10.72 12.67 -19.57%
EY 10.96 6.81 4.60 1.75 12.10 9.32 7.89 24.42%
DY 5.48 2.08 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.67 1.92 2.63 1.83 1.76 1.33 37.61%

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