[ECOMATE] QoQ Annualized Quarter Result on 28-Feb-2022 [#4]

Stock
[ECOMATE] ECOMATE HOLDINGS BERHAD
Announcement Date
25-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 65.49%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
ECOMATE's Result
ECOMATE'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 53,052 53,234 54,100 58,717 54,565 50,498 75,176 -20.71%
PBT 7,832 8,528 9,464 8,571 5,710 2,680 12,592 -27.11%
Tax -1,416 -1,314 -1,356 -1,479 -1,425 -1,500 -3,000 -39.35%
NP 6,416 7,214 8,108 7,092 4,285 1,180 9,592 -23.49%
-
NP to SH 6,416 7,214 8,108 7,092 4,285 1,180 9,592 -23.49%
-
Tax Rate 18.08% 15.41% 14.33% 17.26% 24.96% 55.97% 23.82% -
Total Cost 46,636 46,020 45,992 51,625 50,280 49,318 65,584 -20.31%
-
Net Worth 35,000 35,000 31,500 31,500 31,500 12,039 0 -
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 2,333 3,500 7,000 1,750 - - - -
Div Payout % 36.37% 48.52% 86.33% 24.68% - - - -
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 35,000 35,000 31,500 31,500 31,500 12,039 0 -
NOSH 350,000 350,000 350,000 350,000 350,000 301,000 299,749 10.87%
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 12.09% 13.55% 14.99% 12.08% 7.85% 2.34% 12.76% -
ROE 18.33% 20.61% 25.74% 22.51% 13.60% 9.80% 0.00% -
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 15.16 15.21 15.46 16.78 15.59 16.78 25.08 -28.48%
EPS 1.83 2.06 2.32 2.03 1.23 0.40 3.20 -31.07%
DPS 0.67 1.00 2.00 0.50 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.09 0.09 0.09 0.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 350,000
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 14.84 14.89 15.13 16.42 15.26 14.13 21.03 -20.72%
EPS 1.79 2.02 2.27 1.98 1.20 0.33 2.68 -23.57%
DPS 0.65 0.98 1.96 0.49 0.00 0.00 0.00 -
NAPS 0.0979 0.0979 0.0881 0.0881 0.0881 0.0337 0.00 -
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 - - -
Price 0.825 0.685 0.51 0.455 0.495 0.00 0.00 -
P/RPS 5.44 4.50 3.30 2.71 3.18 0.00 0.00 -
P/EPS 45.00 33.23 22.02 22.45 40.43 0.00 0.00 -
EY 2.22 3.01 4.54 4.45 2.47 0.00 0.00 -
DY 0.81 1.46 3.92 1.10 0.00 0.00 0.00 -
P/NAPS 8.25 6.85 5.67 5.06 5.50 0.00 0.00 -
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 31/01/23 26/10/22 28/07/22 25/04/22 10/01/22 03/11/21 - -
Price 0.70 0.805 0.59 0.505 0.50 0.00 0.00 -
P/RPS 4.62 5.29 3.82 3.01 3.21 0.00 0.00 -
P/EPS 38.19 39.06 25.47 24.92 40.84 0.00 0.00 -
EY 2.62 2.56 3.93 4.01 2.45 0.00 0.00 -
DY 0.95 1.24 3.39 0.99 0.00 0.00 0.00 -
P/NAPS 7.00 8.05 6.56 5.61 5.56 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