[EFRAME] QoQ Cumulative Quarter Result on 31-May-2022 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
22-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-May-2022 [#3]
Profit Trend
QoQ- 57.76%
YoY- 63.56%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Cumulative Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 35,298 16,866 59,395 43,072 27,979 13,301 40,985 -9.50%
PBT 7,614 3,157 15,017 11,067 7,050 3,536 7,184 3.96%
Tax -2,118 -824 -3,778 -2,790 -1,796 -899 -2,103 0.47%
NP 5,496 2,333 11,239 8,277 5,254 2,637 5,081 5.38%
-
NP to SH 5,494 2,334 11,241 8,276 5,246 2,662 5,110 4.96%
-
Tax Rate 27.82% 26.10% 25.16% 25.21% 25.48% 25.42% 29.27% -
Total Cost 29,802 14,533 48,156 34,795 22,725 10,664 35,904 -11.70%
-
Net Worth 72,087 65,877 63,537 60,579 59,182 56,582 53,917 21.42%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - 1,625 1,625 1,625 - - -
Div Payout % - - 14.46% 19.64% 30.98% - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 72,087 65,877 63,537 60,579 59,182 56,582 53,917 21.42%
NOSH 329,793 325,000 325,000 325,000 325,000 325,000 325,000 0.98%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 15.57% 13.83% 18.92% 19.22% 18.78% 19.83% 12.40% -
ROE 7.62% 3.54% 17.69% 13.66% 8.86% 4.70% 9.48% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 10.83 5.19 18.28 13.25 8.61 4.09 12.61 -9.67%
EPS 1.69 0.72 3.46 2.55 1.61 0.82 1.62 2.86%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.2211 0.2027 0.1955 0.1864 0.1821 0.1741 0.1659 21.16%
Adjusted Per Share Value based on latest NOSH - 325,000
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 9.59 4.58 16.14 11.70 7.60 3.61 11.14 -9.53%
EPS 1.49 0.63 3.05 2.25 1.43 0.72 1.39 4.75%
DPS 0.00 0.00 0.44 0.44 0.44 0.00 0.00 -
NAPS 0.1959 0.179 0.1727 0.1646 0.1608 0.1538 0.1465 21.44%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.98 0.805 0.515 0.465 0.51 0.435 0.46 -
P/RPS 9.05 15.51 2.82 3.51 5.92 10.63 3.65 83.49%
P/EPS 58.16 112.09 14.89 18.26 31.60 53.11 29.26 58.28%
EY 1.72 0.89 6.72 5.48 3.17 1.88 3.42 -36.83%
DY 0.00 0.00 0.97 1.08 0.98 0.00 0.00 -
P/NAPS 4.43 3.97 2.63 2.49 2.80 2.50 2.77 36.87%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 18/04/23 17/01/23 21/10/22 22/07/22 22/04/22 25/01/22 25/10/21 -
Price 0.945 1.04 0.70 0.545 0.50 0.53 0.46 -
P/RPS 8.73 20.04 3.83 4.11 5.81 12.95 3.65 79.13%
P/EPS 56.08 144.82 20.24 21.40 30.98 64.71 29.26 54.48%
EY 1.78 0.69 4.94 4.67 3.23 1.55 3.42 -35.37%
DY 0.00 0.00 0.71 0.92 1.00 0.00 0.00 -
P/NAPS 4.27 5.13 3.58 2.92 2.75 3.04 2.77 33.54%

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