[EFRAME] QoQ Quarter Result on 31-Aug-2022 [#4]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
21-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
31-Aug-2022 [#4]
Profit Trend
QoQ- -2.15%
YoY- 5830.0%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 19,593 18,432 16,866 16,323 15,093 14,678 13,301 29.49%
PBT 4,628 4,457 3,157 3,950 4,017 3,514 3,536 19.67%
Tax -1,122 -1,294 -824 -988 -994 -897 -899 15.93%
NP 3,506 3,163 2,333 2,962 3,023 2,617 2,637 20.93%
-
NP to SH 3,507 3,160 2,334 2,965 3,030 2,584 2,662 20.19%
-
Tax Rate 24.24% 29.03% 26.10% 25.01% 24.74% 25.53% 25.42% -
Total Cost 16,087 15,269 14,533 13,361 12,070 12,061 10,664 31.56%
-
Net Worth 79,963 72,087 65,877 63,537 60,579 59,182 56,582 25.95%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - - - 1,625 - -
Div Payout % - - - - - 62.89% - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 79,963 72,087 65,877 63,537 60,579 59,182 56,582 25.95%
NOSH 339,359 329,793 325,000 325,000 325,000 325,000 325,000 2.92%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 17.89% 17.16% 13.83% 18.15% 20.03% 17.83% 19.83% -
ROE 4.39% 4.38% 3.54% 4.67% 5.00% 4.37% 4.70% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 5.79 5.65 5.19 5.02 4.64 4.52 4.09 26.10%
EPS 1.04 0.97 0.72 0.91 0.93 0.80 0.82 17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.2361 0.2211 0.2027 0.1955 0.1864 0.1821 0.1741 22.54%
Adjusted Per Share Value based on latest NOSH - 325,000
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 5.32 5.01 4.58 4.44 4.10 3.99 3.61 29.53%
EPS 0.95 0.86 0.63 0.81 0.82 0.70 0.72 20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.2173 0.1959 0.179 0.1727 0.1646 0.1608 0.1538 25.93%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.905 0.98 0.805 0.515 0.465 0.51 0.435 -
P/RPS 15.64 17.34 15.51 10.25 10.01 11.29 10.63 29.39%
P/EPS 87.40 101.11 112.09 56.45 49.88 64.14 53.11 39.42%
EY 1.14 0.99 0.89 1.77 2.00 1.56 1.88 -28.38%
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 3.83 4.43 3.97 2.63 2.49 2.80 2.50 32.92%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 28/07/23 18/04/23 17/01/23 21/10/22 22/07/22 22/04/22 25/01/22 -
Price 0.88 0.945 1.04 0.70 0.545 0.50 0.53 -
P/RPS 15.21 16.72 20.04 13.94 11.74 11.07 12.95 11.33%
P/EPS 84.99 97.50 144.82 76.73 58.46 62.89 64.71 19.95%
EY 1.18 1.03 0.69 1.30 1.71 1.59 1.55 -16.63%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 3.73 4.27 5.13 3.58 2.92 2.75 3.04 14.62%

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