[EFRAME] QoQ Annualized Quarter Result on 30-Nov-2023 [#1]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
29-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2024
Quarter
30-Nov-2023 [#1]
Profit Trend
QoQ- 34.78%
YoY- 88.6%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 105,473 108,332 108,740 75,909 73,188 70,596 67,464 34.66%
PBT 17,665 23,272 25,488 17,775 16,322 15,228 12,628 25.05%
Tax -4,578 -5,824 -6,368 -4,712 -4,320 -4,236 -3,296 24.46%
NP 13,086 17,448 19,120 13,063 12,002 10,992 9,332 25.25%
-
NP to SH 12,325 15,542 17,608 13,064 12,001 10,988 9,336 20.32%
-
Tax Rate 25.92% 25.03% 24.98% 26.51% 26.47% 27.82% 26.10% -
Total Cost 92,386 90,884 89,620 62,846 61,185 59,604 58,132 36.14%
-
Net Worth 104,004 99,361 93,545 88,120 79,963 72,087 65,877 35.54%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 104,004 99,361 93,545 88,120 79,963 72,087 65,877 35.54%
NOSH 362,672 361,233 355,209 342,366 339,359 329,793 325,000 7.57%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 12.41% 16.11% 17.58% 17.21% 16.40% 15.57% 13.83% -
ROE 11.85% 15.64% 18.82% 14.83% 15.01% 15.24% 14.17% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 30.21 31.84 32.58 21.50 21.61 21.65 20.76 28.38%
EPS 3.64 4.62 5.28 3.93 3.64 3.38 2.88 16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2979 0.292 0.2803 0.2496 0.2361 0.2211 0.2027 29.23%
Adjusted Per Share Value based on latest NOSH - 355,209
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 28.89 29.68 29.79 20.79 20.05 19.34 18.48 34.66%
EPS 3.38 4.26 4.82 3.58 3.29 3.01 2.56 20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2849 0.2722 0.2563 0.2414 0.2191 0.1975 0.1805 35.52%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 0.69 0.82 0.925 0.845 0.905 0.98 0.805 -
P/RPS 2.28 2.58 2.84 3.93 4.19 4.53 3.88 -29.82%
P/EPS 19.54 17.95 17.53 22.84 25.54 29.08 28.02 -21.34%
EY 5.12 5.57 5.70 4.38 3.92 3.44 3.57 27.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.81 3.30 3.39 3.83 4.43 3.97 -30.07%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 30/07/24 22/04/24 29/01/24 23/10/23 28/07/23 18/04/23 17/01/23 -
Price 0.665 0.755 0.815 0.87 0.88 0.945 1.04 -
P/RPS 2.20 2.37 2.50 4.05 4.07 4.36 5.01 -42.19%
P/EPS 18.84 16.53 15.45 23.51 24.83 28.04 36.20 -35.27%
EY 5.31 6.05 6.47 4.25 4.03 3.57 2.76 54.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.59 2.91 3.49 3.73 4.27 5.13 -42.58%

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