EFORCE | EXCEL FORCE MSC BERHAD
0.285 (-1.72%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
EFORCE Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
EFORCE Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Nov 24 | Q1 Sep 24 | 1 | 30 Jun 25 | 7.36 | 2.58 | 1.90 | 25.8% | 0.00 | 0.31 | 0.9% | 1.9% | 31.3% | 8.8% | ||||||||
| 30 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 7.43 | 3.19 | 2.77 | 37.2% | 0.50 | 0.45 | 5.8% | 18.2% | 24.0% | 153.8% | ||||||||
| 28 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 7.03 | 2.88 | 2.23 | 31.7% | 0.00 | 0.39 | 4.1% | 0.0 | 21.4% | 3.2% | ||||||||
| 20 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 7.33 | 2.44 | 1.84 | 25.1% | 0.00 | 0.33 | 1.4% | 0.3% | 11.8% | 11.0% | ||||||||
| 28 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 7.23 | 2.77 | 2.08 | 28.8% | 0.00 | 0.37 | 14.9% | 3.3% | 91.2% | 14.5% | ||||||||
| 30 Aug 23 | 30 Jun 23 | Other | 30 Jun 23 | 6.29 | 1.84 | 1.09 | 17.3% | 0.50 | 0.19 | 10.5% | 9.6% | 49.6% | 45.9% | ||||||||
| 22 May 23 | 31 Mar 23 | Other | 30 Jun 23 | 7.03 | 2.89 | 2.16 | 30.8% | 0.50 | 0.39 | 4.4% | 19.7% | 4.7% | 28.7% | ||||||||
| 23 Feb 23 | 31 Dec 22 | Other | 30 Jun 23 | 7.35 | 2.89 | 2.06 | 28.1% | 0.00 | 0.37 | 5.1% | 18.1% | 13.5% | 0.7% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 7.00 | 2.21 | 1.82 | 26.0% | 0.50 | 0.33 | 0.6% | 29.6% | 9.7% | 49.9% | ||||||||
| 25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 6.96 | 2.63 | 2.02 | 29.0% | 0.00 | 0.36 | 20.6% | 21.4% | 33.5% | 31.4% | ||||||||
| 25 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 8.76 | 3.96 | 3.03 | 34.6% | 0.00 | 0.52 | 2.4% | 8.3% | 45.7% | 24.4% | ||||||||
| 22 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 8.97 | 4.07 | 2.08 | 23.2% | 0.50 | 0.37 | 9.8% | 2.2% | 42.7% | 46.0% | ||||||||
| 25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 9.94 | 4.46 | 3.63 | 36.5% | 0.50 | 0.65 | 12.3% | 11.8% | 23.6% | 39.2% | ||||||||
| 30 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 8.85 | 3.87 | 2.94 | 33.2% | 0.00 | 0.53 | 7.3% | 26.9% | 26.7% | 12.9% | ||||||||
| 21 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 9.55 | 5.06 | 4.01 | 42.0% | 0.00 | 0.72 | 4.1% | 50.5% | 4.1% | 127.9% | ||||||||
| 24 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 9.17 | 4.88 | 3.85 | 42.0% | 0.50 | 0.68 | 3.1% | 59.1% | 47.6% | 138.6% | ||||||||
| 24 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 8.89 | 3.61 | 2.61 | 29.3% | 0.50 | 0.47 | 27.4% | 58.5% | 0.2% | 67.8% | ||||||||
| 24 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 6.98 | 3.41 | 2.60 | 37.3% | 0.00 | 0.45 | 10.0% | 31.0% | 48.0% | 79.2% | ||||||||
| 24 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 6.34 | 2.28 | 1.76 | 27.7% | 0.00 | 0.30 | 10.0% | 1.4% | 9.0% | 6.0% | ||||||||
| 24 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 5.76 | 2.00 | 1.61 | 28.0% | 0.50 | 0.26 | 2.7% | 3.6% | 3.8% | 40.2% | ||||||||
| 28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 5.61 | 2.12 | 1.55 | 27.7% | 0.50 | 0.25 | 5.3% | 1.6% | 7.0% | 18.8% | ||||||||
| 22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 5.33 | 1.84 | 1.45 | 27.3% | 0.00 | 0.34 | 14.9% | 11.9% | 22.4% | 23.6% | ||||||||
| 30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 6.26 | 2.35 | 1.87 | 29.9% | 0.00 | 0.45 | 12.4% | 7.9% | 62.6% | 13.4% | ||||||||
| 25 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 5.57 | 1.46 | 1.15 | 20.7% | 0.75 | 0.28 | 0.8% | 0.7% | 39.9% | 14.7% | ||||||||
| 23 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 5.52 | 1.92 | 1.92 | 34.7% | 0.75 | 0.46 | 8.7% | 1.3% | 0.6% | 31.8% | ||||||||
| 27 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 6.05 | 2.42 | 1.90 | 31.5% | 0.00 | 0.46 | 4.2% | 0.8% | 15.3% | 2.1% | ||||||||
| 31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 5.80 | 2.07 | 1.65 | 28.5% | 0.00 | 0.40 | 5.0% | 0.1% | 22.3% | 0.4% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 5.53 | 1.67 | 1.35 | 24.4% | 0.00 | 0.33 | 1.2% | 6.9% | 7.1% | 13.0% | ||||||||
| 28 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 5.60 | 1.90 | 1.45 | 26.0% | 0.00 | 0.35 | 6.8% | 7.3% | 22.1% | 13.0% | ||||||||
| 25 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 6.00 | 2.41 | 1.86 | 31.1% | 1.50 | 0.45 | 3.6% | 2.3% | 12.5% | 77.2% | ||||||||
| 19 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 5.79 | 2.13 | 1.66 | 28.6% | 1.00 | 0.80 | 12.1% | 6.8% | 6.8% | 4.8% | ||||||||
| 24 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 5.17 | 1.99 | 1.55 | 30.0% | 0.00 | 0.75 | 0.9% | 18.9% | 20.6% | 15.1% | ||||||||
| 25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 5.22 | 1.38 | 1.29 | 24.6% | 0.00 | 0.62 | 11.1% | 17.1% | 22.2% | 27.4% | ||||||||
| 26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 5.87 | 1.40 | 1.05 | 17.9% | 1.00 | 0.51 | 5.7% | 0.8% | 39.6% | 40.7% | ||||||||
| 31 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 6.22 | 2.22 | 1.74 | 28.0% | 1.00 | 0.84 | 2.4% | 8.5% | 4.7% | 20.1% | ||||||||
| 26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 6.37 | 2.19 | 1.83 | 28.7% | 1.00 | 0.88 | 1.4% | 7.0% | 3.1% | 13.7% | ||||||||
| 20 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 6.29 | 2.30 | 1.77 | 28.2% | 0.00 | 0.86 | 8.0% | 47.1% | 0.1% | 25.7% | ||||||||
| 20 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 5.82 | 2.33 | 1.77 | 30.5% | 1.00 | 0.86 | 14.4% | 0.1% | 18.6% | 11.6% | ||||||||
| 26 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 6.80 | 2.84 | 2.18 | 32.0% | 1.00 | 1.05 | 14.1% | 16.8% | 2.9% | 2.7% | ||||||||
| 24 Feb 15 | 31/12/14 | 4 | 31/12/14 | 5.96 | 2.17 | 2.12 | 35.5% | 1.00 | 1.02 | 39.4% | 9.1% | 11.2% | 43.8% |
EFORCE Historical Dividends
EFORCE Financial Ratios
| EPS | 1.43 sen |
| Trailing PE (Sector Median: 21.5) | 19.8 |
| PEG | 19.8 |
| Altman Z | 0.9 |
| Beaver | 1.308 |
| Current Ratio | 8.38 |
| Debt-Equity (DE) Ratio | 0.15 |
| FCF Yield | 14.09 % |
| Revenue QoQ | -0.94 % |
| Revenue YoY | 1.88% |
| Profit QoQ | -31.3 % |
| Profit YoY | -8.78 % |
| Profit Margin (Sector Median: 4.6) | 29.96 % |
| ROE (ROIC: 5.53) | 5.82 % |
| Dividend Per Share (DPS) | 0.5 sen |
| Dividend Yield (DY) | 1.75 % |
EFORCE Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 21.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.6) | |
| ROE (ROIC: 5.54) | |
| Altman Z |
EFORCE Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.21 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.9 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 48.03 |
| Expected Revenue (M) | 127.09 |
| Expected Growth (%) | 23.0 |
EFORCE Directors Share Purchases (Beta)
MR WONG THEAN SOON added 1000000.0 units announced on 04 May 2021 at ~RM0.57
MR WONG THEAN SOON added 2000000.0 units announced on 03 May 2021 at ~RM0.59
MR WONG THEAN SOON added 3171500.0 units announced on 22 Apr 2021 at ~RM0.59
EFORCE Summary
Market Cap: 173 M.
Market Cap Class: Micro caps
Number of Shares: 609 M.
Adjusted Float: 69.9%.
Stock highly correlated with
CEB (87%)
SEDANIA (87%)
TOMYPAK (86%)
AHB (85%)
Excel Force MSC Berhad is engaged in the development, provision, and maintenance of computer software application solutions for the financial services industry. Its software support services include software design, development, customization, and implementation; software maintenance, such as online supports, site visits, version upgrades, and trouble shootings; and software training. It also offers hardware support services comprising replacement of parts and maintenance of hardware. In addition, Excel Force MSC provides ASP services, including system administration, network management services, managed firewall services, servers and application monitoring services, network monitoring, bandwidth utilization monitoring, and support and maintenance services, as well as online system error reporting and online system enquiries. The company's CyberBroker suite of solutions include front, middle, and back office solutions. Its front office solutions enable the customer to exploit new technologies to widen the sources of execution of trade orders, enhance communication channels, and to disseminate information to all investors and users; and back office solutions that entails a comprehensive system to manage the back office of a stock broking company. The company was founded in 2002 and is based in Petaling Jaya, Malaysia.
Sectors: Technology, Software, Stock Brokers, Penny Stocks
Code: 0065
Website: http://www.excelforce.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
EFORCE Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Wong Thean Soon | 23.23% | 40.38 |
| Mohamed Nizam Bin Abdul Razak | 7.83% | 13.61 |
| Asia Internet Holdings Sdn Bhd | 6.77% | 11.77 |
| Remote Monitoring Solutions Sdn Bhd | 3.53% | 6.14 |
| Edisi Firma Sdn Bhd | 1.94% | 3.37 |
| Jason Chan Ling Khee | 1.8% | 3.13 |
| Lim Kok Han | 1.76% | 3.06 |
| Jayakumar A/L Panneer Selvam | 1.48% | 2.57 |
| Koh Thuan Teck | 1.25% | 2.17 |
| Ng Hong Sing | 1.15% | 2.0 |
| Quek Tee Kiam | 1.04% | 1.81 |
| Rosetta Partners Sdn Bhd | 1.04% | 1.81 |
| Elpis Models Management Sdn Bhd | 1.04% | 1.81 |
| Chia Kee Siong | 1.03% | 1.79 |
| Lee Yoke Fong | 1.03% | 1.79 |
| Datuk Wira Farhash Wafa Salvador | 0.89% | 1.55 |
| Tio Thiam Boon | 0.88% | 1.53 |
| Ng Yoke Hin | 0.57% | 0.99 |
| Ai Quantum Capital Sdn Bhd | 0.54% | 0.94 |
| Chow Chee Fai | 0.54% | 0.94 |
| Lim Chin Haw | 0.54% | 0.94 |
| Wong Ii Le | 0.51% | 0.89 |
| See Kok Wah | 0.42% | 0.73 |
| Mah Lily | 0.41% | 0.71 |
| Lew Ching Hoo | 0.37% | 0.64 |