[EFORCE] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -20.21%
YoY- 30.0%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,185 3,494 3,210 3,287 2,541 1,431 1,336 20.95%
PBT 1,547 1,590 1,628 1,673 1,239 579 540 19.16%
Tax -16 -19 -11 -75 -9 -26 -12 4.90%
NP 1,531 1,571 1,617 1,598 1,230 553 528 19.40%
-
NP to SH 1,531 1,571 1,646 1,599 1,230 553 528 19.40%
-
Tax Rate 1.03% 1.19% 0.68% 4.48% 0.73% 4.49% 2.22% -
Total Cost 2,654 1,923 1,593 1,689 1,311 878 808 21.91%
-
Net Worth 37,240 34,038 25,416 23,015 16,772 14,426 11,999 20.76%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,068 1,309 - - - - - -
Div Payout % 135.14% 83.33% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 37,240 34,038 25,416 23,015 16,772 14,426 11,999 20.76%
NOSH 206,891 130,916 121,029 121,136 79,870 80,144 79,999 17.15%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 36.58% 44.96% 50.37% 48.62% 48.41% 38.64% 39.52% -
ROE 4.11% 4.62% 6.48% 6.95% 7.33% 3.83% 4.40% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.02 2.67 2.65 2.71 3.18 1.79 1.67 3.22%
EPS 0.74 1.20 1.36 1.32 1.54 0.69 0.66 1.92%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.26 0.21 0.19 0.21 0.18 0.15 3.08%
Adjusted Per Share Value based on latest NOSH - 121,136
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.69 0.57 0.53 0.54 0.42 0.23 0.22 20.97%
EPS 0.25 0.26 0.27 0.26 0.20 0.09 0.09 18.55%
DPS 0.34 0.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0558 0.0417 0.0377 0.0275 0.0237 0.0197 20.75%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.31 0.68 0.25 0.26 0.65 0.37 0.42 -
P/RPS 15.33 25.48 9.43 9.58 20.43 20.72 25.15 -7.91%
P/EPS 41.89 56.67 18.38 19.70 42.21 53.62 63.64 -6.72%
EY 2.39 1.76 5.44 5.08 2.37 1.86 1.57 7.25%
DY 3.23 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.62 1.19 1.37 3.10 2.06 2.80 -7.79%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 23/08/10 24/08/09 26/08/08 24/08/07 29/08/06 18/08/05 -
Price 0.25 0.50 0.28 0.25 0.66 0.40 0.41 -
P/RPS 12.36 18.73 10.56 9.21 20.75 22.40 24.55 -10.80%
P/EPS 33.78 41.67 20.59 18.94 42.86 57.97 62.12 -9.65%
EY 2.96 2.40 4.86 5.28 2.33 1.72 1.61 10.67%
DY 4.00 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.92 1.33 1.32 3.14 2.22 2.73 -10.63%

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