[EFRAME] QoQ Annualized Quarter Result on 31-May-2024 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
30-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2024
Quarter
31-May-2024 [#3]
Profit Trend
QoQ- -20.7%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 103,540 105,473 108,332 108,740 75,909 73,188 70,596 28.93%
PBT 15,884 17,665 23,272 25,488 17,775 16,322 15,228 2.83%
Tax -4,205 -4,578 -5,824 -6,368 -4,712 -4,320 -4,236 -0.48%
NP 11,679 13,086 17,448 19,120 13,063 12,002 10,992 4.10%
-
NP to SH 10,962 12,325 15,542 17,608 13,064 12,001 10,988 -0.15%
-
Tax Rate 26.47% 25.92% 25.03% 24.98% 26.51% 26.47% 27.82% -
Total Cost 91,861 92,386 90,884 89,620 62,846 61,185 59,604 33.25%
-
Net Worth 112,694 104,004 99,361 93,545 88,120 79,963 72,087 34.51%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 7,189 - - - - - - -
Div Payout % 65.59% - - - - - - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 112,694 104,004 99,361 93,545 88,120 79,963 72,087 34.51%
NOSH 364,217 362,672 361,233 355,209 342,366 339,359 329,793 6.81%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 11.28% 12.41% 16.11% 17.58% 17.21% 16.40% 15.57% -
ROE 9.73% 11.85% 15.64% 18.82% 14.83% 15.01% 15.24% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 28.80 30.21 31.84 32.58 21.50 21.61 21.65 20.85%
EPS 3.23 3.64 4.62 5.28 3.93 3.64 3.38 -2.96%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.2979 0.292 0.2803 0.2496 0.2361 0.2211 26.07%
Adjusted Per Share Value based on latest NOSH - 362,672
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 28.14 28.66 29.44 29.55 20.63 19.89 19.18 28.96%
EPS 2.98 3.35 4.22 4.79 3.55 3.26 2.99 -0.22%
DPS 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3063 0.2826 0.27 0.2542 0.2395 0.2173 0.1959 34.53%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 -
Price 0.675 0.69 0.82 0.925 0.845 0.905 0.98 -
P/RPS 2.34 2.28 2.58 2.84 3.93 4.19 4.53 -35.49%
P/EPS 22.13 19.54 17.95 17.53 22.84 25.54 29.08 -16.57%
EY 4.52 5.12 5.57 5.70 4.38 3.92 3.44 19.86%
DY 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.32 2.81 3.30 3.39 3.83 4.43 -38.10%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/10/24 30/07/24 22/04/24 29/01/24 23/10/23 28/07/23 18/04/23 -
Price 0.60 0.665 0.755 0.815 0.87 0.88 0.945 -
P/RPS 2.08 2.20 2.37 2.50 4.05 4.07 4.36 -38.80%
P/EPS 19.68 18.84 16.53 15.45 23.51 24.83 28.04 -20.93%
EY 5.08 5.31 6.05 6.47 4.25 4.03 3.57 26.37%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.23 2.59 2.91 3.49 3.73 4.27 -41.36%

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