[EFRAME] YoY TTM Result on 30-Nov-2021 [#1]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
25-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
30-Nov-2021 [#1]
Profit Trend
QoQ- 20.08%
YoY- 111.95%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Revenue 86,228 62,960 42,716 26,989 47.28%
PBT 20,990 14,638 8,385 4,238 70.45%
Tax -5,480 -3,703 -2,303 -1,343 59.79%
NP 15,510 10,935 6,082 2,895 74.97%
-
NP to SH 15,132 10,913 6,136 2,895 73.54%
-
Tax Rate 26.11% 25.30% 27.47% 31.69% -
Total Cost 70,718 52,025 36,634 24,094 43.17%
-
Net Worth 93,545 65,877 56,582 43,979 28.60%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Div - 1,625 - - -
Div Payout % - 14.89% - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Net Worth 93,545 65,877 56,582 43,979 28.60%
NOSH 355,209 325,000 325,000 325,000 3.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 CAGR
NP Margin 17.99% 17.37% 14.24% 10.73% -
ROE 16.18% 16.57% 10.84% 6.58% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 CAGR
RPS 25.84 19.37 13.14 9.49 39.63%
EPS 4.53 3.36 1.89 1.02 64.37%
DPS 0.00 0.50 0.00 0.00 -
NAPS 0.2803 0.2027 0.1741 0.1547 21.91%
Adjusted Per Share Value based on latest NOSH - 325,000
30/11/23 30/11/22 30/11/21 30/11/20 CAGR
RPS 23.43 17.11 11.61 7.33 47.30%
EPS 4.11 2.97 1.67 0.79 73.27%
DPS 0.00 0.44 0.00 0.00 -
NAPS 0.2542 0.179 0.1538 0.1195 28.60%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 -
Price 0.925 0.805 0.435 0.405 -
P/RPS 3.58 4.16 3.31 4.27 -5.70%
P/EPS 20.40 23.97 23.04 39.77 -19.95%
EY 4.90 4.17 4.34 2.51 24.98%
DY 0.00 0.62 0.00 0.00 -
P/NAPS 3.30 3.97 2.50 2.62 7.99%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Date 29/01/24 17/01/23 25/01/22 - -
Price 0.815 1.04 0.53 0.00 -
P/RPS 3.15 5.37 4.03 0.00 -
P/EPS 17.97 30.97 28.07 0.00 -
EY 5.56 3.23 3.56 0.00 -
DY 0.00 0.48 0.00 0.00 -
P/NAPS 2.91 5.13 3.04 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