[ECOMATE] QoQ Annualized Quarter Result on 30-Nov-2022 [#3]

Stock
[ECOMATE] ECOMATE HOLDINGS BERHAD
Announcement Date
31-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- -11.06%
YoY- 49.72%
Quarter Report
Latest QR
Upcoming QR
ECOMATE's Result
ECOMATE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 43,950 47,820 51,374 53,052 53,234 54,100 58,717 -17.51%
PBT 4,262 6,564 8,182 7,832 8,528 9,464 8,571 -37.15%
Tax -2,068 -2,536 -1,714 -1,416 -1,314 -1,356 -1,479 24.96%
NP 2,194 4,028 6,468 6,416 7,214 8,108 7,092 -54.16%
-
NP to SH 2,194 4,028 6,468 6,416 7,214 8,108 7,092 -54.16%
-
Tax Rate 48.52% 38.63% 20.95% 18.08% 15.41% 14.33% 17.26% -
Total Cost 41,756 43,792 44,906 46,636 46,020 45,992 51,625 -13.15%
-
Net Worth 42,963 42,963 46,288 35,000 35,000 31,500 31,500 22.91%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 3,580 7,160 1,780 2,333 3,500 7,000 1,750 60.93%
Div Payout % 163.18% 177.77% 27.53% 36.37% 48.52% 86.33% 24.68% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 42,963 42,963 46,288 35,000 35,000 31,500 31,500 22.91%
NOSH 358,025 358,025 358,025 350,000 350,000 350,000 350,000 1.51%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 4.99% 8.42% 12.59% 12.09% 13.55% 14.99% 12.08% -
ROE 5.11% 9.38% 13.97% 18.33% 20.61% 25.74% 22.51% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 12.28 13.36 14.43 15.16 15.21 15.46 16.78 -18.74%
EPS 0.62 1.12 1.84 1.83 2.06 2.32 2.03 -54.54%
DPS 1.00 2.00 0.50 0.67 1.00 2.00 0.50 58.53%
NAPS 0.12 0.12 0.13 0.10 0.10 0.09 0.09 21.07%
Adjusted Per Share Value based on latest NOSH - 350,000
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 12.28 13.36 14.35 14.82 14.87 15.11 16.40 -17.49%
EPS 0.62 1.12 1.81 1.79 2.01 2.26 1.98 -53.78%
DPS 1.00 2.00 0.50 0.65 0.98 1.96 0.49 60.68%
NAPS 0.12 0.12 0.1293 0.0978 0.0978 0.088 0.088 22.90%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.715 0.71 0.705 0.825 0.685 0.51 0.455 -
P/RPS 5.82 5.32 4.89 5.44 4.50 3.30 2.71 66.22%
P/EPS 116.68 63.11 38.81 45.00 33.23 22.02 22.45 199.14%
EY 0.86 1.58 2.58 2.22 3.01 4.54 4.45 -66.47%
DY 1.40 2.82 0.71 0.81 1.46 3.92 1.10 17.39%
P/NAPS 5.96 5.92 5.42 8.25 6.85 5.67 5.06 11.49%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/10/23 17/07/23 25/04/23 31/01/23 26/10/22 28/07/22 25/04/22 -
Price 0.715 0.73 0.71 0.70 0.805 0.59 0.505 -
P/RPS 5.82 5.47 4.92 4.62 5.29 3.82 3.01 55.01%
P/EPS 116.68 64.89 39.09 38.19 39.06 25.47 24.92 179.09%
EY 0.86 1.54 2.56 2.62 2.56 3.93 4.01 -64.07%
DY 1.40 2.74 0.70 0.95 1.24 3.39 0.99 25.90%
P/NAPS 5.96 6.08 5.46 7.00 8.05 6.56 5.61 4.10%

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