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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 6.96 | 1.67 | 1.20 | 17.3% | 0.00 | 0.20 | 0.6% | 5.5% | 4730.8% | 36.7% | ||||||||
| 29 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 6.92 | 0.49 | -0.03 | -0.4% | 0.00 | 0.00 | 10.2% | 6.9% | 101.7% | 100.9% | ||||||||
| 29 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 6.28 | 2.13 | 1.54 | 24.6% | 0.00 | 0.25 | 8.1% | 10.7% | 7.0% | 30.9% | ||||||||
| 25 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 6.83 | 2.16 | 1.66 | 24.3% | 0.00 | 0.27 | 7.3% | 6.9% | 12.8% | 9.7% | ||||||||
| 28 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 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 2024 | 4 | 30 Jun 2024 | 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 2024 | 3 | 30 Jun 2024 | 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 2023 | 2 | 30 Jun 2024 | 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 2023 | 1 | 30 Jun 2024 | 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 2023 | Other | 30 Jun 2023 | 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 2023 | Other | 30 Jun 2023 | 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 2022 | Other | 30 Jun 2023 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 3 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | 4 | 31 Dec 2015 | 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 2015 | 3 | 31 Dec 2015 | 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 2015 | 2 | 31 Dec 2015 | 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 2015 | 1 | 31 Dec 2015 | 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% |
| EPS | 0.72 sen |
| Trailing PE (Sector Median: 18.0) | 28.6 |
| PEG | 0.29 |
| Altman Z | 1.2 |
| Beaver | 0.335 |
| Current Ratio | 10.25 |
| Debt-Equity (DE) Ratio | 0.13 |
| FCF Yield | 3.51 % |
| Revenue QoQ | 0.55 % |
| Revenue YoY | -5.54% |
| Profit QoQ | 4730.77 % |
| Profit YoY | -36.66 % |
| Profit Margin (Sector Median: 12.9) | 16.23 % |
| ROE (ROIC: 3.31) | 3.45 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 18.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 12.9) | |
| ROE (ROIC: 4.51) | |
| Altman Z |
| 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 |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.2 |
| 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 |
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
Market Cap: 125 M.
Market Cap Class: Micro caps
Number of Shares: 609 M.
Adjusted Float: 69.9%.
Stock highly correlated with
CHINWEL (95%)
FLBHD (95%)
OMH (95%)
AMTEL (94%)
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
No warrants listed
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Wong Thean Soon | 24.32% | 30.41 |
| Asia Internet Holdings Sdn Bhd | 14.73% | 18.42 |
| Mohamed Nizam Bin Abdul Razak | 7.83% | 9.79 |
| Remote Monitoring Solutions Sdn Bhd | 3.53% | 4.41 |
| Edisi Firma Sdn Bhd | 1.94% | 2.43 |
| Jason Chan Ling Khee | 1.8% | 2.25 |
| Lim Kok Han | 1.76% | 2.2 |
| Jayakumar A/L Panneer Selvam | 1.48% | 1.85 |
| Koh Thuan Teck | 1.25% | 1.56 |
| Ng Hong Sing | 1.15% | 1.44 |
| Quek Tee Kiam | 1.04% | 1.3 |
| Rosetta Partners Sdn Bhd | 1.04% | 1.3 |
| Elpis Models Management Sdn Bhd | 1.04% | 1.3 |
| Chia Kee Siong | 1.03% | 1.29 |
| Lee Yoke Fong | 1.03% | 1.29 |
| Tio Thiam Boon | 0.88% | 1.1 |
| Ng Yoke Hin | 0.57% | 0.71 |
| Ai Quantum Capital Sdn Bhd | 0.54% | 0.68 |
| Chow Chee Fai | 0.54% | 0.68 |
| Lim Chin Haw | 0.54% | 0.68 |
| Wong Ii Le | 0.51% | 0.64 |
| See Kok Wah | 0.42% | 0.53 |
| Mah Lily | 0.41% | 0.51 |
| Lew Ching Hoo | 0.37% | 0.46 |