[EFORCE] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[EFORCE] EXCEL FORCE MSC BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.67%
YoY- -21.07%
Quarter Report
Latest QR
Upcoming QR
EFORCE's Result
EFORCE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 10,964 13,419 9,201 5,296 5,831 511 84.57%
PBT 4,849 6,843 4,550 1,817 2,249 51 148.54%
Tax -162 -286 -48 -71 -37 0 -
NP 4,687 6,557 4,502 1,746 2,212 51 146.85%
-
NP to SH 4,745 6,559 4,502 1,746 2,212 51 147.46%
-
Tax Rate 3.34% 4.18% 1.05% 3.91% 1.65% 0.00% -
Total Cost 6,277 6,862 4,699 3,550 3,619 460 68.60%
-
Net Worth 19,483 24,348 18,354 15,252 11,106 3,189 43.58%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,202 - 795 802 1,189 1,710 -6.80%
Div Payout % 25.33% - 17.68% 45.98% 53.80% 3,354.55% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 19,483 24,348 18,354 15,252 11,106 3,189 43.58%
NOSH 92,777 121,744 79,800 80,277 79,333 46,363 14.87%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 42.75% 48.86% 48.93% 32.97% 37.94% 9.98% -
ROE 24.35% 26.94% 24.53% 11.45% 19.92% 1.60% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.82 11.02 11.53 6.60 7.35 1.10 60.74%
EPS 5.11 5.39 5.64 2.17 2.79 0.11 115.38%
DPS 1.30 0.00 1.00 1.00 1.50 3.69 -18.82%
NAPS 0.21 0.20 0.23 0.19 0.14 0.0688 24.98%
Adjusted Per Share Value based on latest NOSH - 80,277
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.80 2.20 1.51 0.87 0.96 0.08 86.33%
EPS 0.78 1.08 0.74 0.29 0.36 0.01 138.89%
DPS 0.20 0.00 0.13 0.13 0.20 0.28 -6.50%
NAPS 0.0319 0.0399 0.0301 0.025 0.0182 0.0052 43.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.30 0.22 0.65 0.38 0.40 0.00 -
P/RPS 2.54 2.00 5.64 5.76 5.44 0.00 -
P/EPS 5.87 4.08 11.52 17.47 14.35 0.00 -
EY 17.05 24.49 8.68 5.72 6.97 0.00 -
DY 4.32 0.00 1.54 2.63 3.75 0.00 -
P/NAPS 1.43 1.10 2.83 2.00 2.86 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/09 25/11/08 26/11/07 29/11/06 24/11/05 - -
Price 0.37 0.15 0.43 0.40 0.38 0.00 -
P/RPS 3.13 1.36 3.73 6.06 5.17 0.00 -
P/EPS 7.23 2.78 7.62 18.39 13.63 0.00 -
EY 13.82 35.92 13.12 5.44 7.34 0.00 -
DY 3.50 0.00 2.33 2.50 3.95 0.00 -
P/NAPS 1.76 0.75 1.87 2.11 2.71 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