[ECOMATE] QoQ Cumulative 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- 33.41%
YoY- 49.72%
Quarter Report
Latest QR
Upcoming QR
ECOMATE's Result
ECOMATE's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 21,975 11,955 51,374 39,789 26,617 13,525 58,717 -47.97%
PBT 2,131 1,641 8,182 5,874 4,264 2,366 8,571 -60.35%
Tax -1,034 -634 -1,714 -1,062 -657 -339 -1,479 -21.17%
NP 1,097 1,007 6,468 4,812 3,607 2,027 7,092 -71.08%
-
NP to SH 1,097 1,007 6,468 4,812 3,607 2,027 7,092 -71.08%
-
Tax Rate 48.52% 38.63% 20.95% 18.08% 15.41% 14.33% 17.26% -
Total Cost 20,878 10,948 44,906 34,977 23,010 11,498 51,625 -45.22%
-
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 1,790 1,790 1,780 1,750 1,750 1,750 1,750 1.51%
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 2.55% 2.34% 13.97% 13.75% 10.31% 6.43% 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 6.14 3.34 14.43 11.37 7.60 3.86 16.78 -48.74%
EPS 0.31 0.28 1.84 1.37 1.03 0.58 2.03 -71.33%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
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 6.14 3.34 14.35 11.11 7.43 3.78 16.40 -47.96%
EPS 0.31 0.28 1.81 1.34 1.01 0.57 1.98 -70.85%
DPS 0.50 0.50 0.50 0.49 0.49 0.49 0.49 1.35%
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 11.65 21.26 4.89 7.26 9.01 13.20 2.71 163.68%
P/EPS 233.35 252.43 38.81 60.01 66.47 88.06 22.45 374.25%
EY 0.43 0.40 2.58 1.67 1.50 1.14 4.45 -78.85%
DY 0.70 0.70 0.71 0.61 0.73 0.98 1.10 -25.95%
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 11.65 21.86 4.92 6.16 10.59 15.27 3.01 145.90%
P/EPS 233.35 259.54 39.09 50.91 78.11 101.87 24.92 342.45%
EY 0.43 0.39 2.56 1.96 1.28 0.98 4.01 -77.33%
DY 0.70 0.68 0.70 0.71 0.62 0.85 0.99 -20.58%
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