[EMCC] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[EMCC] EVERGREEN MAX CASH CAPITAL BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 55.95%
YoY- 192.58%
Quarter Report
Latest QR
Upcoming QR
EMCC's Result
EMCC's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 30,236 24,297 26,954 22,729 22,761 24,928 27,106 7.53%
PBT 10,982 7,554 6,330 7,382 4,489 4,800 5,188 64.63%
Tax -2,263 -1,963 -1,646 -1,886 -1,509 -1,348 -1,428 35.81%
NP 8,719 5,591 4,684 5,496 2,980 3,452 3,760 74.92%
-
NP to SH 8,719 5,591 4,684 5,496 2,980 3,452 3,760 74.92%
-
Tax Rate 20.61% 25.99% 26.00% 25.55% 33.62% 28.08% 27.53% -
Total Cost 21,517 18,706 22,270 17,233 19,781 21,476 23,346 -5.27%
-
Net Worth 234,742 222,980 222,980 165,225 153,183 135,568 0 -
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 234,742 222,980 222,980 165,225 153,183 135,568 0 -
NOSH 1,117,820 1,114,902 1,114,902 1,114,902 1,114,902 847,302 854,545 19.54%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 28.84% 23.01% 17.38% 24.18% 13.09% 13.85% 13.87% -
ROE 3.71% 2.51% 2.10% 3.33% 1.95% 2.55% 0.00% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.70 2.18 2.42 2.48 2.67 2.94 3.17 -10.11%
EPS 0.78 0.50 0.42 0.60 0.35 0.41 0.44 46.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.18 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,117,820
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.70 2.17 2.41 2.03 2.04 2.23 2.42 7.55%
EPS 0.78 0.50 0.42 0.49 0.27 0.31 0.34 73.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.1995 0.1995 0.1478 0.137 0.1213 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 - - -
Price 0.375 0.435 0.495 0.41 0.425 0.00 0.00 -
P/RPS 13.86 19.96 20.47 16.56 15.89 0.00 0.00 -
P/EPS 48.08 86.74 117.82 68.48 121.37 0.00 0.00 -
EY 2.08 1.15 0.85 1.46 0.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.18 2.48 2.28 2.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 22/08/24 23/05/24 23/02/24 23/11/23 19/09/23 - -
Price 0.325 0.38 0.51 0.425 0.41 0.00 0.00 -
P/RPS 12.02 17.44 21.10 17.16 15.33 0.00 0.00 -
P/EPS 41.67 75.78 121.39 70.98 117.09 0.00 0.00 -
EY 2.40 1.32 0.82 1.41 0.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.90 2.55 2.36 2.28 0.00 0.00 -

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