[EFORCE] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 116.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 6,676 4,930 2,842 2,442 0 -
PBT 3,736 2,350 1,080 1,000 0 -
Tax -133 -17 -36 -20 0 -
NP 3,603 2,333 1,044 980 0 -
-
NP to SH 3,603 2,333 1,044 980 0 -
-
Tax Rate 3.56% 0.72% 3.33% 2.00% - -
Total Cost 3,073 2,597 1,798 1,462 0 -
-
Net Worth 22,972 16,778 14,345 11,951 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 22,972 16,778 14,345 11,951 0 -
NOSH 120,906 79,897 79,694 79,674 5,493 116.48%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 53.97% 47.32% 36.73% 40.13% 0.00% -
ROE 15.68% 13.90% 7.28% 8.20% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.52 6.17 3.57 3.06 0.00 -
EPS 2.98 2.92 1.31 1.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.21 0.18 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,999
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.09 0.81 0.47 0.40 0.00 -
EPS 0.59 0.38 0.17 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0275 0.0235 0.0196 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.26 0.65 0.37 0.42 0.00 -
P/RPS 4.71 10.53 10.38 13.70 0.00 -
P/EPS 8.72 22.26 28.24 34.15 0.00 -
EY 11.46 4.49 3.54 2.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 3.10 2.06 2.80 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/08 24/08/07 29/08/06 18/08/05 - -
Price 0.25 0.66 0.40 0.41 0.00 -
P/RPS 4.53 10.70 11.22 13.38 0.00 -
P/EPS 8.39 22.60 30.53 33.33 0.00 -
EY 11.92 4.42 3.28 3.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 3.14 2.22 2.73 0.00 -

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