[EFORCE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -7.83%
YoY- 45.69%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,643 10,720 11,485 13,419 13,629 12,883 11,883 -7.08%
PBT 4,407 4,452 5,445 6,843 7,378 6,944 5,992 -18.53%
Tax -167 -231 -234 -286 -262 -196 -146 9.38%
NP 4,240 4,221 5,211 6,557 7,116 6,748 5,846 -19.29%
-
NP to SH 4,289 4,242 5,215 6,559 7,116 6,747 5,846 -18.67%
-
Tax Rate 3.79% 5.19% 4.30% 4.18% 3.55% 2.82% 2.44% -
Total Cost 6,403 6,499 6,274 6,862 6,513 6,135 6,037 4.00%
-
Net Worth 25,416 24,258 22,840 24,348 23,015 22,937 20,410 15.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,202 1,202 1,202 - - - - -
Div Payout % 28.03% 28.34% 23.05% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 25,416 24,258 22,840 24,348 23,015 22,937 20,410 15.76%
NOSH 121,029 121,294 120,212 121,744 121,136 120,722 120,062 0.53%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 39.84% 39.38% 45.37% 48.86% 52.21% 52.38% 49.20% -
ROE 16.88% 17.49% 22.83% 26.94% 30.92% 29.41% 28.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.79 8.84 9.55 11.02 11.25 10.67 9.90 -7.62%
EPS 3.54 3.50 4.34 5.39 5.87 5.59 4.87 -19.17%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.20 0.19 0.19 0.17 15.14%
Adjusted Per Share Value based on latest NOSH - 121,744
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.75 1.76 1.88 2.20 2.23 2.11 1.95 -6.96%
EPS 0.70 0.70 0.86 1.08 1.17 1.11 0.96 -19.00%
DPS 0.20 0.20 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.0417 0.0398 0.0375 0.0399 0.0377 0.0376 0.0335 15.73%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.20 0.14 0.22 0.26 0.34 0.40 -
P/RPS 2.84 2.26 1.47 2.00 2.31 3.19 4.04 -20.95%
P/EPS 7.05 5.72 3.23 4.08 4.43 6.08 8.22 -9.73%
EY 14.18 17.49 30.99 24.49 22.59 16.44 12.17 10.73%
DY 4.00 5.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.00 0.74 1.10 1.37 1.79 2.35 -36.49%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 20/05/09 25/02/09 25/11/08 26/08/08 20/05/08 28/02/08 -
Price 0.28 0.26 0.14 0.15 0.25 0.28 0.35 -
P/RPS 3.18 2.94 1.47 1.36 2.22 2.62 3.54 -6.90%
P/EPS 7.90 7.43 3.23 2.78 4.26 5.01 7.19 6.48%
EY 12.66 13.45 30.99 35.92 23.50 19.96 13.91 -6.08%
DY 3.57 3.85 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.30 0.74 0.75 1.32 1.47 2.06 -25.31%

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