[EFRAME] QoQ Cumulative Quarter Result on 28-Feb-2022 [#2]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
22-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- 97.07%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Cumulative Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 16,866 59,395 43,072 27,979 13,301 40,985 36,002 -39.65%
PBT 3,157 15,017 11,067 7,050 3,536 7,184 6,971 -40.99%
Tax -824 -3,778 -2,790 -1,796 -899 -2,103 -1,923 -43.13%
NP 2,333 11,239 8,277 5,254 2,637 5,081 5,048 -40.19%
-
NP to SH 2,334 11,241 8,276 5,246 2,662 5,110 5,060 -40.27%
-
Tax Rate 26.10% 25.16% 25.21% 25.48% 25.42% 29.27% 27.59% -
Total Cost 14,533 48,156 34,795 22,725 10,664 35,904 30,954 -39.56%
-
Net Worth 65,877 63,537 60,579 59,182 56,582 53,917 53,754 14.50%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - 1,625 1,625 1,625 - - - -
Div Payout % - 14.46% 19.64% 30.98% - - - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 65,877 63,537 60,579 59,182 56,582 53,917 53,754 14.50%
NOSH 325,000 325,000 325,000 325,000 325,000 325,000 325,000 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 13.83% 18.92% 19.22% 18.78% 19.83% 12.40% 14.02% -
ROE 3.54% 17.69% 13.66% 8.86% 4.70% 9.48% 9.41% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 5.19 18.28 13.25 8.61 4.09 12.61 11.08 -39.65%
EPS 0.72 3.46 2.55 1.61 0.82 1.62 1.62 -41.73%
DPS 0.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.2027 0.1955 0.1864 0.1821 0.1741 0.1659 0.1654 14.50%
Adjusted Per Share Value based on latest NOSH - 325,000
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 4.58 16.14 11.70 7.60 3.61 11.14 9.78 -39.66%
EPS 0.63 3.05 2.25 1.43 0.72 1.39 1.38 -40.68%
DPS 0.00 0.44 0.44 0.44 0.00 0.00 0.00 -
NAPS 0.179 0.1727 0.1646 0.1608 0.1538 0.1465 0.1461 14.48%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.805 0.515 0.465 0.51 0.435 0.46 0.51 -
P/RPS 15.51 2.82 3.51 5.92 10.63 3.65 4.60 124.68%
P/EPS 112.09 14.89 18.26 31.60 53.11 29.26 32.76 126.89%
EY 0.89 6.72 5.48 3.17 1.88 3.42 3.05 -55.97%
DY 0.00 0.97 1.08 0.98 0.00 0.00 0.00 -
P/NAPS 3.97 2.63 2.49 2.80 2.50 2.77 3.08 18.42%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 17/01/23 21/10/22 22/07/22 22/04/22 25/01/22 25/10/21 26/07/21 -
Price 1.04 0.70 0.545 0.50 0.53 0.46 0.485 -
P/RPS 20.04 3.83 4.11 5.81 12.95 3.65 4.38 175.34%
P/EPS 144.82 20.24 21.40 30.98 64.71 29.26 31.15 178.29%
EY 0.69 4.94 4.67 3.23 1.55 3.42 3.21 -64.08%
DY 0.00 0.71 0.92 1.00 0.00 0.00 0.00 -
P/NAPS 5.13 3.58 2.92 2.75 3.04 2.77 2.93 45.21%

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