[EFRAME] QoQ Annualized Quarter Result on 30-Nov-2024 [#1]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2025
Quarter
30-Nov-2024 [#1]
Profit Trend
QoQ- -13.81%
YoY- -46.34%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 90,728 103,540 105,473 108,332 108,740 75,909 73,188 15.35%
PBT 15,084 15,884 17,665 23,272 25,488 17,775 16,322 -5.10%
Tax -4,264 -4,205 -4,578 -5,824 -6,368 -4,712 -4,320 -0.86%
NP 10,820 11,679 13,086 17,448 19,120 13,063 12,002 -6.66%
-
NP to SH 9,448 10,962 12,325 15,542 17,608 13,064 12,001 -14.70%
-
Tax Rate 28.27% 26.47% 25.92% 25.03% 24.98% 26.51% 26.47% -
Total Cost 79,908 91,861 92,386 90,884 89,620 62,846 61,185 19.42%
-
Net Worth 111,050 112,694 104,004 99,361 93,545 88,120 79,963 24.40%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div - 7,189 - - - - - -
Div Payout % - 65.59% - - - - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 111,050 112,694 104,004 99,361 93,545 88,120 79,963 24.40%
NOSH 369,062 364,217 362,672 361,233 355,209 342,366 339,359 5.73%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 11.93% 11.28% 12.41% 16.11% 17.58% 17.21% 16.40% -
ROE 8.51% 9.73% 11.85% 15.64% 18.82% 14.83% 15.01% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 24.58 28.80 30.21 31.84 32.58 21.50 21.61 8.93%
EPS 2.56 3.23 3.64 4.62 5.28 3.93 3.64 -20.86%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.3135 0.2979 0.292 0.2803 0.2496 0.2361 17.49%
Adjusted Per Share Value based on latest NOSH - 369,062
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 24.65 28.13 28.66 29.44 29.55 20.63 19.89 15.33%
EPS 2.57 2.98 3.35 4.22 4.78 3.55 3.26 -14.62%
DPS 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3017 0.3062 0.2826 0.27 0.2542 0.2394 0.2173 24.38%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.58 0.675 0.69 0.82 0.925 0.845 0.905 -
P/RPS 2.36 2.34 2.28 2.58 2.84 3.93 4.19 -31.72%
P/EPS 22.66 22.13 19.54 17.95 17.53 22.84 25.54 -7.64%
EY 4.41 4.52 5.12 5.57 5.70 4.38 3.92 8.14%
DY 0.00 2.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.15 2.32 2.81 3.30 3.39 3.83 -36.59%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 23/01/25 30/10/24 30/07/24 22/04/24 29/01/24 23/10/23 28/07/23 -
Price 0.565 0.60 0.665 0.755 0.815 0.87 0.88 -
P/RPS 2.30 2.08 2.20 2.37 2.50 4.05 4.07 -31.57%
P/EPS 22.07 19.68 18.84 16.53 15.45 23.51 24.83 -7.53%
EY 4.53 5.08 5.31 6.05 6.47 4.25 4.03 8.08%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.91 2.23 2.59 2.91 3.49 3.73 -36.58%

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