[ECOMATE] QoQ Cumulative 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- 120.66%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
ECOMATE's Result
ECOMATE's Financial Summary
View:
Show?
Cumulative Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 39,789 26,617 13,525 58,717 40,924 25,249 18,794 64.80%
PBT 5,874 4,264 2,366 8,571 4,283 1,340 3,148 51.50%
Tax -1,062 -657 -339 -1,479 -1,069 -750 -750 26.07%
NP 4,812 3,607 2,027 7,092 3,214 590 2,398 59.02%
-
NP to SH 4,812 3,607 2,027 7,092 3,214 590 2,398 59.02%
-
Tax Rate 18.08% 15.41% 14.33% 17.26% 24.96% 55.97% 23.82% -
Total Cost 34,977 23,010 11,498 51,625 37,710 24,659 16,396 65.63%
-
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 1,750 1,750 1,750 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 13.75% 10.31% 6.43% 22.51% 10.20% 4.90% 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 11.37 7.60 3.86 16.78 11.69 8.39 6.27 48.65%
EPS 1.37 1.03 0.58 2.03 0.92 0.20 0.80 43.09%
DPS 0.50 0.50 0.50 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 11.13 7.45 3.78 16.42 11.45 7.06 5.26 64.74%
EPS 1.35 1.01 0.57 1.98 0.90 0.17 0.67 59.46%
DPS 0.49 0.49 0.49 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 7.26 9.01 13.20 2.71 4.23 0.00 0.00 -
P/EPS 60.01 66.47 88.06 22.45 53.90 0.00 0.00 -
EY 1.67 1.50 1.14 4.45 1.86 0.00 0.00 -
DY 0.61 0.73 0.98 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 6.16 10.59 15.27 3.01 4.28 0.00 0.00 -
P/EPS 50.91 78.11 101.87 24.92 54.45 0.00 0.00 -
EY 1.96 1.28 0.98 4.01 1.84 0.00 0.00 -
DY 0.71 0.62 0.85 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