[EFRAME] YoY Annualized Quarter 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- -24.26%
YoY- -4.33%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 CAGR
Revenue 103,540 75,909 59,395 40,985 40,618 0 -
PBT 15,884 17,775 15,017 7,184 7,245 0 -
Tax -4,205 -4,712 -3,778 -2,103 -1,904 0 -
NP 11,679 13,063 11,239 5,081 5,341 0 -
-
NP to SH 10,962 13,064 11,241 5,110 5,341 0 -
-
Tax Rate 26.47% 26.51% 25.16% 29.27% 26.28% - -
Total Cost 91,861 62,846 48,156 35,904 35,277 0 -
-
Net Worth 112,694 88,120 63,537 53,917 31,329 0 -
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 CAGR
Div 7,189 - 1,625 - - - -
Div Payout % 65.59% - 14.46% - - - -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 CAGR
Net Worth 112,694 88,120 63,537 53,917 31,329 0 -
NOSH 364,217 342,366 325,000 325,000 260,000 0 -
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 CAGR
NP Margin 11.28% 17.21% 18.92% 12.40% 13.15% 0.00% -
ROE 9.73% 14.83% 17.69% 9.48% 17.05% 0.00% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 CAGR
RPS 28.80 21.50 18.28 12.61 15.62 0.00 -
EPS 3.23 3.93 3.46 1.62 2.05 0.00 -
DPS 2.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3135 0.2496 0.1955 0.1659 0.1205 0.00 -
Adjusted Per Share Value based on latest NOSH - 325,000
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 CAGR
RPS 28.14 20.63 16.14 11.14 11.04 0.00 -
EPS 2.98 3.55 3.05 1.39 1.45 0.00 -
DPS 1.95 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.3063 0.2395 0.1727 0.1465 0.0851 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 - - -
Price 0.675 0.845 0.515 0.46 0.00 0.00 -
P/RPS 2.34 3.93 2.82 3.65 0.00 0.00 -
P/EPS 22.13 22.84 14.89 29.26 0.00 0.00 -
EY 4.52 4.38 6.72 3.42 0.00 0.00 -
DY 2.96 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 2.15 3.39 2.63 2.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 CAGR
Date 30/10/24 23/10/23 21/10/22 25/10/21 26/10/20 - -
Price 0.60 0.87 0.70 0.46 0.00 0.00 -
P/RPS 2.08 4.05 3.83 3.65 0.00 0.00 -
P/EPS 19.68 23.51 20.24 29.26 0.00 0.00 -
EY 5.08 4.25 4.94 3.42 0.00 0.00 -
DY 3.33 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 1.91 3.49 3.58 2.77 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