[EFORCE] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 26.97%
YoY- 64.87%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 12,994 10,643 13,629 7,558 5,454 4,973 0 -
PBT 6,473 4,407 7,378 3,239 1,990 1,813 0 -
Tax -67 -167 -262 -52 -57 -26 0 -
NP 6,406 4,240 7,116 3,187 1,933 1,787 0 -
-
NP to SH 6,447 4,289 7,116 3,187 1,933 1,787 0 -
-
Tax Rate 1.04% 3.79% 3.55% 1.61% 2.86% 1.43% - -
Total Cost 6,588 6,403 6,513 4,371 3,521 3,186 0 -
-
Net Worth 34,038 25,416 23,015 16,772 14,426 11,999 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,309 1,202 - 1,598 1,189 964 - -
Div Payout % 20.31% 28.03% - 50.16% 61.56% 53.97% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 34,038 25,416 23,015 16,772 14,426 11,999 0 -
NOSH 130,916 121,029 121,136 79,870 80,144 79,999 0 -
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 49.30% 39.84% 52.21% 42.17% 35.44% 35.93% 0.00% -
ROE 18.94% 16.88% 30.92% 19.00% 13.40% 14.89% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.93 8.79 11.25 9.46 6.81 6.22 0.00 -
EPS 4.92 3.54 5.87 3.99 2.41 2.23 0.00 -
DPS 1.00 1.00 0.00 2.00 1.50 1.21 0.00 -
NAPS 0.26 0.21 0.19 0.21 0.18 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,870
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.13 1.75 2.23 1.24 0.89 0.82 0.00 -
EPS 1.06 0.70 1.17 0.52 0.32 0.29 0.00 -
DPS 0.21 0.20 0.00 0.26 0.20 0.16 0.00 -
NAPS 0.0558 0.0417 0.0377 0.0275 0.0237 0.0197 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.68 0.25 0.26 0.65 0.37 0.42 0.00 -
P/RPS 6.85 2.84 2.31 6.87 5.44 6.76 0.00 -
P/EPS 13.81 7.05 4.43 16.29 15.34 18.80 0.00 -
EY 7.24 14.18 22.59 6.14 6.52 5.32 0.00 -
DY 1.47 4.00 0.00 3.08 4.05 2.87 0.00 -
P/NAPS 2.62 1.19 1.37 3.10 2.06 2.80 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 24/08/09 26/08/08 24/08/07 29/08/06 18/08/05 - -
Price 0.50 0.28 0.25 0.66 0.40 0.41 0.00 -
P/RPS 5.04 3.18 2.22 6.97 5.88 6.60 0.00 -
P/EPS 10.15 7.90 4.26 16.54 16.58 18.35 0.00 -
EY 9.85 12.66 23.50 6.05 6.03 5.45 0.00 -
DY 2.00 3.57 0.00 3.03 3.75 2.94 0.00 -
P/NAPS 1.92 1.33 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