[ECOMATE] QoQ Annualized Quarter Result on 31-May-2022 [#1]

Stock
[ECOMATE] ECOMATE HOLDINGS BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- 14.33%
YoY- -15.47%
Quarter Report
Latest QR
Upcoming QR
ECOMATE's Result
ECOMATE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 51,374 53,052 53,234 54,100 58,717 54,565 50,498 1.15%
PBT 8,182 7,832 8,528 9,464 8,571 5,710 2,680 110.88%
Tax -1,714 -1,416 -1,314 -1,356 -1,479 -1,425 -1,500 9.32%
NP 6,468 6,416 7,214 8,108 7,092 4,285 1,180 211.84%
-
NP to SH 6,468 6,416 7,214 8,108 7,092 4,285 1,180 211.84%
-
Tax Rate 20.95% 18.08% 15.41% 14.33% 17.26% 24.96% 55.97% -
Total Cost 44,906 46,636 46,020 45,992 51,625 50,280 49,318 -6.07%
-
Net Worth 46,288 35,000 35,000 31,500 31,500 31,500 12,039 146.03%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 1,780 2,333 3,500 7,000 1,750 - - -
Div Payout % 27.53% 36.37% 48.52% 86.33% 24.68% - - -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 46,288 35,000 35,000 31,500 31,500 31,500 12,039 146.03%
NOSH 358,025 350,000 350,000 350,000 350,000 350,000 301,000 12.29%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 12.59% 12.09% 13.55% 14.99% 12.08% 7.85% 2.34% -
ROE 13.97% 18.33% 20.61% 25.74% 22.51% 13.60% 9.80% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 14.43 15.16 15.21 15.46 16.78 15.59 16.78 -9.59%
EPS 1.84 1.83 2.06 2.32 2.03 1.23 0.40 177.36%
DPS 0.50 0.67 1.00 2.00 0.50 0.00 0.00 -
NAPS 0.13 0.10 0.10 0.09 0.09 0.09 0.04 119.88%
Adjusted Per Share Value based on latest NOSH - 350,000
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 14.35 14.82 14.87 15.11 16.40 15.24 14.10 1.18%
EPS 1.81 1.79 2.01 2.26 1.98 1.20 0.33 211.98%
DPS 0.50 0.65 0.98 1.96 0.49 0.00 0.00 -
NAPS 0.1293 0.0978 0.0978 0.088 0.088 0.088 0.0336 146.17%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 - -
Price 0.705 0.825 0.685 0.51 0.455 0.495 0.00 -
P/RPS 4.89 5.44 4.50 3.30 2.71 3.18 0.00 -
P/EPS 38.81 45.00 33.23 22.02 22.45 40.43 0.00 -
EY 2.58 2.22 3.01 4.54 4.45 2.47 0.00 -
DY 0.71 0.81 1.46 3.92 1.10 0.00 0.00 -
P/NAPS 5.42 8.25 6.85 5.67 5.06 5.50 0.00 -
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 25/04/23 31/01/23 26/10/22 28/07/22 25/04/22 10/01/22 03/11/21 -
Price 0.71 0.70 0.805 0.59 0.505 0.50 0.00 -
P/RPS 4.92 4.62 5.29 3.82 3.01 3.21 0.00 -
P/EPS 39.09 38.19 39.06 25.47 24.92 40.84 0.00 -
EY 2.56 2.62 2.56 3.93 4.01 2.45 0.00 -
DY 0.70 0.95 1.24 3.39 0.99 0.00 0.00 -
P/NAPS 5.46 7.00 8.05 6.56 5.61 5.56 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