[EFRAME] QoQ TTM Result on 31-Aug-2021 [#4]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
25-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021 [#4]
Profit Trend
QoQ- -17.45%
YoY- 305.88%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 48,055 45,533 42,716 40,985 46,643 38,850 26,989 46.95%
PBT 11,280 9,516 8,385 7,184 8,704 6,624 4,238 92.17%
Tax -2,970 -2,503 -2,303 -2,103 -2,526 -2,041 -1,343 69.82%
NP 8,310 7,013 6,082 5,081 6,178 4,583 2,895 102.10%
-
NP to SH 8,326 7,034 6,136 5,110 6,190 4,583 2,895 102.36%
-
Tax Rate 26.33% 26.30% 27.47% 29.27% 29.02% 30.81% 31.69% -
Total Cost 39,745 38,520 36,634 35,904 40,465 34,267 24,094 39.65%
-
Net Worth 60,579 59,182 56,582 53,917 53,754 51,999 43,979 23.82%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div 1,625 1,625 - - - - - -
Div Payout % 19.52% 23.10% - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 60,579 59,182 56,582 53,917 53,754 51,999 43,979 23.82%
NOSH 325,000 325,000 325,000 325,000 325,000 325,000 325,000 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 17.29% 15.40% 14.24% 12.40% 13.25% 11.80% 10.73% -
ROE 13.74% 11.89% 10.84% 9.48% 11.52% 8.81% 6.58% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 14.79 14.01 13.14 12.61 14.35 11.95 9.49 34.45%
EPS 2.56 2.16 1.89 1.57 1.90 1.41 1.02 84.78%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.1821 0.1741 0.1659 0.1654 0.16 0.1547 13.24%
Adjusted Per Share Value based on latest NOSH - 325,000
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 13.06 12.37 11.61 11.14 12.68 10.56 7.33 47.02%
EPS 2.26 1.91 1.67 1.39 1.68 1.25 0.79 101.65%
DPS 0.44 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.1608 0.1538 0.1465 0.1461 0.1413 0.1195 23.82%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.465 0.51 0.435 0.46 0.51 0.58 0.405 -
P/RPS 3.14 3.64 3.31 3.65 3.55 4.85 4.27 -18.54%
P/EPS 18.15 23.56 23.04 29.26 26.78 41.13 39.77 -40.75%
EY 5.51 4.24 4.34 3.42 3.73 2.43 2.51 68.98%
DY 1.08 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.80 2.50 2.77 3.08 3.63 2.62 -3.33%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 22/07/22 22/04/22 25/01/22 25/10/21 26/07/21 26/04/21 - -
Price 0.545 0.50 0.53 0.46 0.485 0.485 0.00 -
P/RPS 3.69 3.57 4.03 3.65 3.38 4.06 0.00 -
P/EPS 21.27 23.10 28.07 29.26 25.46 34.39 0.00 -
EY 4.70 4.33 3.56 3.42 3.93 2.91 0.00 -
DY 0.92 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.75 3.04 2.77 2.93 3.03 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