[EFRAME] QoQ Cumulative Quarter Result on 31-May-2023 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
28-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-May-2023 [#3]
Profit Trend
QoQ- 63.83%
YoY- 8.76%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Cumulative Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 54,166 27,185 75,909 54,891 35,298 16,866 59,395 -5.96%
PBT 11,636 6,372 17,775 12,242 7,614 3,157 15,017 -15.65%
Tax -2,912 -1,592 -4,712 -3,240 -2,118 -824 -3,778 -15.94%
NP 8,724 4,780 13,063 9,002 5,496 2,333 11,239 -15.55%
-
NP to SH 7,771 4,402 13,064 9,001 5,494 2,334 11,241 -21.83%
-
Tax Rate 25.03% 24.98% 26.51% 26.47% 27.82% 26.10% 25.16% -
Total Cost 45,442 22,405 62,846 45,889 29,802 14,533 48,156 -3.79%
-
Net Worth 99,361 93,545 88,120 79,963 72,087 65,877 63,537 34.76%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div - - - - - - 1,625 -
Div Payout % - - - - - - 14.46% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 99,361 93,545 88,120 79,963 72,087 65,877 63,537 34.76%
NOSH 361,233 355,209 342,366 339,359 329,793 325,000 325,000 7.30%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 16.11% 17.58% 17.21% 16.40% 15.57% 13.83% 18.92% -
ROE 7.82% 4.71% 14.83% 11.26% 7.62% 3.54% 17.69% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 15.92 8.15 21.50 16.21 10.83 5.19 18.28 -8.81%
EPS 2.31 1.32 3.93 2.73 1.69 0.72 3.46 -23.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.292 0.2803 0.2496 0.2361 0.2211 0.2027 0.1955 30.69%
Adjusted Per Share Value based on latest NOSH - 339,359
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 14.72 7.39 20.63 14.92 9.59 4.58 16.14 -5.96%
EPS 2.11 1.20 3.55 2.45 1.49 0.63 3.05 -21.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.27 0.2542 0.2395 0.2173 0.1959 0.179 0.1727 34.74%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 0.82 0.925 0.845 0.905 0.98 0.805 0.515 -
P/RPS 5.15 11.36 3.93 5.58 9.05 15.51 2.82 49.46%
P/EPS 35.91 70.13 22.84 34.05 58.16 112.09 14.89 79.93%
EY 2.79 1.43 4.38 2.94 1.72 0.89 6.72 -44.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 2.81 3.30 3.39 3.83 4.43 3.97 2.63 4.51%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 22/04/24 29/01/24 23/10/23 28/07/23 18/04/23 17/01/23 21/10/22 -
Price 0.755 0.815 0.87 0.88 0.945 1.04 0.70 -
P/RPS 4.74 10.01 4.05 5.43 8.73 20.04 3.83 15.28%
P/EPS 33.06 61.79 23.51 33.11 56.08 144.82 20.24 38.73%
EY 3.02 1.62 4.25 3.02 1.78 0.69 4.94 -27.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
P/NAPS 2.59 2.91 3.49 3.73 4.27 5.13 3.58 -19.42%

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