[EFRAME] YoY Cumulative Quarter Result on 31-May-2021 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 52.32%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Revenue 79,105 54,891 43,072 36,002 29,977 0 -
PBT 13,249 12,242 11,067 6,971 5,512 0 -
Tax -3,434 -3,240 -2,790 -1,923 -1,301 0 -
NP 9,815 9,002 8,277 5,048 4,211 0 -
-
NP to SH 9,244 9,001 8,276 5,060 4,211 0 -
-
Tax Rate 25.92% 26.47% 25.21% 27.59% 23.60% - -
Total Cost 69,290 45,889 34,795 30,954 25,766 0 -
-
Net Worth 104,004 79,963 60,579 53,754 30,219 0 -
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Div - - 1,625 - - - -
Div Payout % - - 19.64% - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Net Worth 104,004 79,963 60,579 53,754 30,219 0 -
NOSH 362,672 339,359 325,000 325,000 1,099 0 -
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
NP Margin 12.41% 16.40% 19.22% 14.02% 14.05% 0.00% -
ROE 8.89% 11.26% 13.66% 9.41% 13.93% 0.00% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
RPS 22.66 16.21 13.25 11.08 2,725.20 0.00 -
EPS 2.73 2.73 2.55 1.62 382.82 0.00 -
DPS 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.2979 0.2361 0.1864 0.1654 27.4727 0.00 -
Adjusted Per Share Value based on latest NOSH - 325,000
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
RPS 21.50 14.92 11.70 9.78 8.15 0.00 -
EPS 2.51 2.45 2.25 1.38 1.14 0.00 -
DPS 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.2826 0.2173 0.1646 0.1461 0.0821 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 - - -
Price 0.69 0.905 0.465 0.51 0.00 0.00 -
P/RPS 3.05 5.58 3.51 4.60 0.00 0.00 -
P/EPS 26.06 34.05 18.26 32.76 0.00 0.00 -
EY 3.84 2.94 5.48 3.05 0.00 0.00 -
DY 0.00 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 2.32 3.83 2.49 3.08 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Date 30/07/24 28/07/23 22/07/22 26/07/21 22/10/20 - -
Price 0.665 0.88 0.545 0.485 0.00 0.00 -
P/RPS 2.93 5.43 4.11 4.38 0.00 0.00 -
P/EPS 25.12 33.11 21.40 31.15 0.00 0.00 -
EY 3.98 3.02 4.67 3.21 0.00 0.00 -
DY 0.00 0.00 0.92 0.00 0.00 0.00 -
P/NAPS 2.23 3.73 2.92 2.93 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