[EFRAME] QoQ TTM Result on 28-Feb-2021 [#2]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
26-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 58.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 42,716 40,985 46,643 38,850 26,989 15,419 4,778 330.18%
PBT 8,385 7,184 8,704 6,624 4,238 1,903 173 1226.21%
Tax -2,303 -2,103 -2,526 -2,041 -1,343 -644 -42 1339.81%
NP 6,082 5,081 6,178 4,583 2,895 1,259 131 1188.75%
-
NP to SH 6,136 5,110 6,190 4,583 2,895 1,259 131 1196.36%
-
Tax Rate 27.47% 29.27% 29.02% 30.81% 31.69% 33.84% 24.28% -
Total Cost 36,634 35,904 40,465 34,267 24,094 14,160 4,647 295.60%
-
Net Worth 56,582 53,917 53,754 51,999 43,979 31,356 30,217 51.86%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 56,582 53,917 53,754 51,999 43,979 31,356 30,217 51.86%
NOSH 325,000 325,000 325,000 325,000 325,000 260,000 1,099 4323.37%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 14.24% 12.40% 13.25% 11.80% 10.73% 8.17% 2.74% -
ROE 10.84% 9.48% 11.52% 8.81% 6.58% 4.02% 0.43% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 13.14 12.61 14.35 11.95 9.49 5.93 434.40 -90.27%
EPS 1.89 1.57 1.90 1.41 1.02 0.48 11.91 -70.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1741 0.1659 0.1654 0.16 0.1547 0.1206 27.4727 -96.56%
Adjusted Per Share Value based on latest NOSH - 325,000
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 11.61 11.14 12.68 10.56 7.33 4.19 1.30 329.88%
EPS 1.67 1.39 1.68 1.25 0.79 0.34 0.04 1100.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 0.1465 0.1461 0.1413 0.1195 0.0852 0.0821 51.90%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 - - -
Price 0.435 0.46 0.51 0.58 0.405 0.00 0.00 -
P/RPS 3.31 3.65 3.55 4.85 4.27 0.00 0.00 -
P/EPS 23.04 29.26 26.78 41.13 39.77 0.00 0.00 -
EY 4.34 3.42 3.73 2.43 2.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.77 3.08 3.63 2.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 25/01/22 25/10/21 26/07/21 26/04/21 - - - -
Price 0.53 0.46 0.485 0.485 0.00 0.00 0.00 -
P/RPS 4.03 3.65 3.38 4.06 0.00 0.00 0.00 -
P/EPS 28.07 29.26 25.46 34.39 0.00 0.00 0.00 -
EY 3.56 3.42 3.93 2.91 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.77 2.93 3.03 0.00 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