[EFRAME] QoQ Cumulative Quarter Result on 31-Aug-2023 [#4]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
23-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-Aug-2023 [#4]
Profit Trend
QoQ- 45.14%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Cumulative Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 79,105 54,166 27,185 75,909 54,891 35,298 16,866 179.93%
PBT 13,249 11,636 6,372 17,775 12,242 7,614 3,157 159.95%
Tax -3,434 -2,912 -1,592 -4,712 -3,240 -2,118 -824 158.74%
NP 9,815 8,724 4,780 13,063 9,002 5,496 2,333 160.37%
-
NP to SH 9,244 7,771 4,402 13,064 9,001 5,494 2,334 150.11%
-
Tax Rate 25.92% 25.03% 24.98% 26.51% 26.47% 27.82% 26.10% -
Total Cost 69,290 45,442 22,405 62,846 45,889 29,802 14,533 183.00%
-
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 8.89% 7.82% 4.71% 14.83% 11.26% 7.62% 3.54% -
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 22.66 15.92 8.15 21.50 16.21 10.83 5.19 166.89%
EPS 2.73 2.31 1.32 3.93 2.73 1.69 0.72 142.95%
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 - 342,366
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 21.50 14.72 7.39 20.63 14.92 9.59 4.58 180.09%
EPS 2.51 2.11 1.20 3.55 2.45 1.49 0.63 151.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2826 0.27 0.2542 0.2395 0.2173 0.1959 0.179 35.54%
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 3.05 5.15 11.36 3.93 5.58 9.05 15.51 -66.15%
P/EPS 26.06 35.91 70.13 22.84 34.05 58.16 112.09 -62.15%
EY 3.84 2.79 1.43 4.38 2.94 1.72 0.89 164.79%
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 2.93 4.74 10.01 4.05 5.43 8.73 20.04 -72.21%
P/EPS 25.12 33.06 61.79 23.51 33.11 56.08 144.82 -68.86%
EY 3.98 3.02 1.62 4.25 3.02 1.78 0.69 221.28%
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