[EFRAME] QoQ Annualized Quarter Result on 28-Feb-2022 [#2]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
22-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2022
Quarter
28-Feb-2022 [#2]
Profit Trend
QoQ- -1.47%
YoY- 57.92%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 67,464 59,395 57,429 55,958 53,204 40,985 48,002 25.44%
PBT 12,628 15,017 14,756 14,100 14,144 7,184 9,294 22.65%
Tax -3,296 -3,778 -3,720 -3,592 -3,596 -2,103 -2,564 18.20%
NP 9,332 11,239 11,036 10,508 10,548 5,081 6,730 24.32%
-
NP to SH 9,336 11,241 11,034 10,492 10,648 5,110 6,746 24.16%
-
Tax Rate 26.10% 25.16% 25.21% 25.48% 25.42% 29.27% 27.59% -
Total Cost 58,132 48,156 46,393 45,450 42,656 35,904 41,272 25.62%
-
Net Worth 65,877 63,537 60,579 59,182 56,582 53,917 53,754 14.50%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - 1,625 2,166 3,250 - - - -
Div Payout % - 14.46% 19.64% 30.98% - - - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 65,877 63,537 60,579 59,182 56,582 53,917 53,754 14.50%
NOSH 325,000 325,000 325,000 325,000 325,000 325,000 325,000 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 13.83% 18.92% 19.22% 18.78% 19.83% 12.40% 14.02% -
ROE 14.17% 17.69% 18.22% 17.73% 18.82% 9.48% 12.55% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 20.76 18.28 17.67 17.22 16.37 12.61 14.77 25.45%
EPS 2.88 3.46 3.40 3.22 3.28 1.62 2.16 21.12%
DPS 0.00 0.50 0.67 1.00 0.00 0.00 0.00 -
NAPS 0.2027 0.1955 0.1864 0.1821 0.1741 0.1659 0.1654 14.50%
Adjusted Per Share Value based on latest NOSH - 325,000
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 18.58 16.36 15.82 15.42 14.66 11.29 13.22 25.44%
EPS 2.57 3.10 3.04 2.89 2.93 1.41 1.86 24.03%
DPS 0.00 0.45 0.60 0.90 0.00 0.00 0.00 -
NAPS 0.1815 0.175 0.1669 0.163 0.1559 0.1485 0.1481 14.50%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.805 0.515 0.465 0.51 0.435 0.46 0.51 -
P/RPS 3.88 2.82 2.63 2.96 2.66 3.65 3.45 8.13%
P/EPS 28.02 14.89 13.70 15.80 13.28 29.26 24.57 9.14%
EY 3.57 6.72 7.30 6.33 7.53 3.42 4.07 -8.36%
DY 0.00 0.97 1.43 1.96 0.00 0.00 0.00 -
P/NAPS 3.97 2.63 2.49 2.80 2.50 2.77 3.08 18.42%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 17/01/23 21/10/22 22/07/22 22/04/22 25/01/22 25/10/21 26/07/21 -
Price 1.04 0.70 0.545 0.50 0.53 0.46 0.485 -
P/RPS 5.01 3.83 3.08 2.90 3.24 3.65 3.28 32.59%
P/EPS 36.20 20.24 16.05 15.49 16.18 29.26 23.36 33.87%
EY 2.76 4.94 6.23 6.46 6.18 3.42 4.28 -25.33%
DY 0.00 0.71 1.22 2.00 0.00 0.00 0.00 -
P/NAPS 5.13 3.58 2.92 2.75 3.04 2.77 2.93 45.21%

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