[EFRAME] YoY TTM Result on 31-May-2023 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
28-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-May-2023 [#3]
Profit Trend
QoQ- 4.15%
YoY- 43.72%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 CAGR
Revenue 100,123 71,214 48,055 46,643 4,778 113.84%
PBT 18,782 16,192 11,280 8,704 173 222.53%
Tax -4,906 -4,228 -2,970 -2,526 -42 228.48%
NP 13,876 11,964 8,310 6,178 131 220.55%
-
NP to SH 13,307 11,966 8,326 6,190 131 217.21%
-
Tax Rate 26.12% 26.11% 26.33% 29.02% 24.28% -
Total Cost 86,247 59,250 39,745 40,465 4,647 107.45%
-
Net Worth 104,004 79,963 60,579 53,754 30,217 36.17%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 CAGR
Div - - 1,625 - - -
Div Payout % - - 19.52% - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 CAGR
Net Worth 104,004 79,963 60,579 53,754 30,217 36.17%
NOSH 362,672 339,359 325,000 325,000 1,099 325.79%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 CAGR
NP Margin 13.86% 16.80% 17.29% 13.25% 2.74% -
ROE 12.79% 14.96% 13.74% 11.52% 0.43% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 CAGR
RPS 28.68 21.03 14.79 14.35 434.40 -49.28%
EPS 3.81 3.53 2.56 1.90 11.91 -24.77%
DPS 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.2979 0.2361 0.1864 0.1654 27.4727 -67.70%
Adjusted Per Share Value based on latest NOSH - 339,359
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 CAGR
RPS 27.21 19.35 13.06 12.68 1.30 113.78%
EPS 3.62 3.25 2.26 1.68 0.04 208.19%
DPS 0.00 0.00 0.44 0.00 0.00 -
NAPS 0.2826 0.2173 0.1646 0.1461 0.0821 36.18%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 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 -
P/RPS 2.41 4.30 3.14 3.55 0.00 -
P/EPS 18.10 25.62 18.15 26.78 0.00 -
EY 5.52 3.90 5.51 3.73 0.00 -
DY 0.00 0.00 1.08 0.00 0.00 -
P/NAPS 2.32 3.83 2.49 3.08 0.00 -
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 CAGR
Date 30/07/24 28/07/23 22/07/22 26/07/21 - -
Price 0.665 0.88 0.545 0.485 0.00 -
P/RPS 2.32 4.19 3.69 3.38 0.00 -
P/EPS 17.45 24.91 21.27 25.46 0.00 -
EY 5.73 4.01 4.70 3.93 0.00 -
DY 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 2.23 3.73 2.92 2.93 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