[EFRAME] QoQ TTM Result on 30-Nov-2024 [#1]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2025
Quarter
30-Nov-2024 [#1]
Profit Trend
QoQ- -18.61%
YoY- -41.04%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 99,037 103,540 100,123 94,777 86,228 75,909 71,214 24.51%
PBT 13,283 15,884 18,782 21,797 20,990 17,775 16,192 -12.33%
Tax -3,679 -4,205 -4,906 -5,506 -5,480 -4,712 -4,228 -8.83%
NP 9,604 11,679 13,876 16,291 15,510 13,063 11,964 -13.59%
-
NP to SH 8,922 10,962 13,307 15,341 15,132 13,064 11,966 -17.73%
-
Tax Rate 27.70% 26.47% 26.12% 25.26% 26.11% 26.51% 26.11% -
Total Cost 89,433 91,861 86,247 78,486 70,718 62,846 59,250 31.48%
-
Net Worth 111,050 112,694 104,004 99,361 93,545 88,120 79,963 24.40%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 7,189 7,189 - - - - - -
Div Payout % 80.58% 65.59% - - - - - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 111,050 112,694 104,004 99,361 93,545 88,120 79,963 24.40%
NOSH 369,062 364,217 362,672 361,233 355,209 342,366 339,359 5.73%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 9.70% 11.28% 13.86% 17.19% 17.99% 17.21% 16.80% -
ROE 8.03% 9.73% 12.79% 15.44% 16.18% 14.83% 14.96% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 26.83 28.80 28.68 27.85 25.84 21.50 21.03 17.57%
EPS 2.42 3.05 3.81 4.51 4.53 3.70 3.53 -22.19%
DPS 1.95 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.3135 0.2979 0.292 0.2803 0.2496 0.2361 17.49%
Adjusted Per Share Value based on latest NOSH - 369,062
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 26.91 28.13 27.21 25.75 23.43 20.63 19.35 24.51%
EPS 2.42 2.98 3.62 4.17 4.11 3.55 3.25 -17.80%
DPS 1.95 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3017 0.3062 0.2826 0.27 0.2542 0.2394 0.2173 24.38%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.58 0.675 0.69 0.82 0.925 0.845 0.905 -
P/RPS 2.16 2.34 2.41 2.94 3.58 3.93 4.30 -36.72%
P/EPS 23.99 22.13 18.10 18.19 20.40 22.84 25.62 -4.27%
EY 4.17 4.52 5.52 5.50 4.90 4.38 3.90 4.55%
DY 3.36 2.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.15 2.32 2.81 3.30 3.39 3.83 -36.59%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 23/01/25 30/10/24 30/07/24 22/04/24 29/01/24 23/10/23 28/07/23 -
Price 0.565 0.60 0.665 0.755 0.815 0.87 0.88 -
P/RPS 2.11 2.08 2.32 2.71 3.15 4.05 4.19 -36.62%
P/EPS 23.37 19.68 17.45 16.75 17.97 23.51 24.91 -4.15%
EY 4.28 5.08 5.73 5.97 5.56 4.25 4.01 4.42%
DY 3.45 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.91 2.23 2.59 2.91 3.49 3.73 -36.58%

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