[EFRAME] QoQ Annualized Quarter Result on 28-Feb-2021 [#2]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
26-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 1.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 53,204 40,985 48,002 46,862 46,280 40,618 39,969 20.98%
PBT 14,144 7,184 9,294 9,436 9,340 7,245 7,349 54.66%
Tax -3,596 -2,103 -2,564 -2,792 -2,796 -1,904 -1,734 62.55%
NP 10,548 5,081 6,730 6,644 6,544 5,341 5,614 52.20%
-
NP to SH 10,648 5,110 6,746 6,644 6,544 5,341 5,614 53.16%
-
Tax Rate 25.42% 29.27% 27.59% 29.59% 29.94% 26.28% 23.60% -
Total Cost 42,656 35,904 41,272 40,218 39,736 35,277 34,354 15.50%
-
Net Worth 56,582 53,917 53,754 51,999 43,979 31,329 30,219 51.85%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 56,582 53,917 53,754 51,999 43,979 31,329 30,219 51.85%
NOSH 325,000 325,000 325,000 325,000 325,000 260,000 1,099 4323.37%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 19.83% 12.40% 14.02% 14.18% 14.14% 13.15% 14.05% -
ROE 18.82% 9.48% 12.55% 12.78% 14.88% 17.05% 18.58% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 16.37 12.61 14.77 14.42 16.28 15.62 3,633.60 -97.26%
EPS 3.28 1.62 2.16 2.18 2.32 2.05 510.43 -96.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1741 0.1659 0.1654 0.16 0.1547 0.1205 27.4727 -96.56%
Adjusted Per Share Value based on latest NOSH - 325,000
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 14.66 11.29 13.23 12.91 12.75 11.19 11.01 21.01%
EPS 2.93 1.41 1.86 1.83 1.80 1.47 1.55 52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1559 0.1485 0.1481 0.1433 0.1212 0.0863 0.0833 51.81%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 - - -
Price 0.435 0.46 0.51 0.58 0.405 0.00 0.00 -
P/RPS 2.66 3.65 3.45 4.02 2.49 0.00 0.00 -
P/EPS 13.28 29.26 24.57 28.37 17.59 0.00 0.00 -
EY 7.53 3.42 4.07 3.52 5.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.77 3.08 3.63 2.62 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 25/01/22 25/10/21 26/07/21 26/04/21 25/01/21 26/10/20 22/10/20 -
Price 0.53 0.46 0.485 0.485 0.555 0.00 0.00 -
P/RPS 3.24 3.65 3.28 3.36 3.41 0.00 0.00 -
P/EPS 16.18 29.26 23.36 23.72 24.11 0.00 0.00 -
EY 6.18 3.42 4.28 4.22 4.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.77 2.93 3.03 3.59 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