[EFORCE] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.17%
YoY- 35.08%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 5,953 4,795 3,664 5,003 4,899 5,039 3,310 47.83%
PBT 3,546 922 921 2,045 2,036 1,732 1,565 72.42%
Tax -884 -355 -349 -14 -20 -360 -21 1107.35%
NP 2,662 567 572 2,031 2,016 1,372 1,544 43.73%
-
NP to SH 2,670 596 569 2,068 2,024 1,365 1,544 44.02%
-
Tax Rate 24.93% 38.50% 37.89% 0.68% 0.98% 20.79% 1.34% -
Total Cost 3,291 4,228 3,092 2,972 2,883 3,667 1,766 51.37%
-
Net Worth 43,421 41,103 38,610 39,291 39,240 37,363 39,317 6.83%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 2,068 - 2,075 - -
Div Payout % - - - 100.00% - 152.07% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 43,421 41,103 38,610 39,291 39,240 37,363 39,317 6.83%
NOSH 206,768 205,517 203,214 206,800 206,530 207,575 206,933 -0.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 44.72% 11.82% 15.61% 40.60% 41.15% 27.23% 46.65% -
ROE 6.15% 1.45% 1.47% 5.26% 5.16% 3.65% 3.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.88 2.33 1.80 2.42 2.37 2.43 1.60 47.91%
EPS 1.29 0.29 0.28 1.00 0.98 0.66 0.75 43.50%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.21 0.20 0.19 0.19 0.19 0.18 0.19 6.89%
Adjusted Per Share Value based on latest NOSH - 206,800
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.98 0.79 0.60 0.82 0.80 0.83 0.54 48.72%
EPS 0.44 0.10 0.09 0.34 0.33 0.22 0.25 45.72%
DPS 0.00 0.00 0.00 0.34 0.00 0.34 0.00 -
NAPS 0.0712 0.0674 0.0633 0.0644 0.0643 0.0613 0.0645 6.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.28 0.29 0.30 0.32 0.29 0.34 -
P/RPS 8.51 12.00 16.08 12.40 13.49 11.95 21.26 -45.65%
P/EPS 18.97 96.55 103.57 30.00 32.65 44.10 45.57 -44.21%
EY 5.27 1.04 0.97 3.33 3.06 2.27 2.19 79.47%
DY 0.00 0.00 0.00 3.33 0.00 3.45 0.00 -
P/NAPS 1.17 1.40 1.53 1.58 1.68 1.61 1.79 -24.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 23/11/12 17/08/12 25/05/12 24/02/12 25/11/11 -
Price 0.29 0.28 0.30 0.31 0.29 0.35 0.29 -
P/RPS 10.07 12.00 16.64 12.81 12.23 14.42 18.13 -32.40%
P/EPS 22.46 96.55 107.14 31.00 29.59 53.22 38.87 -30.60%
EY 4.45 1.04 0.93 3.23 3.38 1.88 2.57 44.14%
DY 0.00 0.00 0.00 3.23 0.00 2.86 0.00 -
P/NAPS 1.38 1.40 1.58 1.63 1.53 1.94 1.53 -6.64%

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