[EMCC] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[EMCC] EVERGREEN MAX CASH CAPITAL BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 41.31%
YoY- 35.7%
Quarter Report
Latest QR
Upcoming QR
EMCC's Result
EMCC's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 51,251 26,954 97,524 74,795 52,034 27,106 67,173 -16.51%
PBT 13,884 6,330 21,858 14,476 9,988 5,188 24,227 -31.02%
Tax -3,609 -1,646 -6,171 -4,285 -2,776 -1,428 -4,176 -9.27%
NP 10,275 4,684 15,687 10,191 7,212 3,760 20,051 -35.98%
-
NP to SH 10,275 4,684 15,687 10,191 7,212 3,760 20,051 -35.98%
-
Tax Rate 25.99% 26.00% 28.23% 29.60% 27.79% 27.53% 17.24% -
Total Cost 40,976 22,270 81,837 64,604 44,822 23,346 47,122 -8.90%
-
Net Worth 222,980 222,980 165,225 153,183 135,568 0 126,905 45.66%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 222,980 222,980 165,225 153,183 135,568 0 126,905 45.66%
NOSH 1,114,902 1,114,902 1,114,902 1,114,902 847,302 854,545 846,033 20.21%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 20.05% 17.38% 16.09% 13.63% 13.86% 13.87% 29.85% -
ROE 4.61% 2.10% 9.49% 6.65% 5.32% 0.00% 15.80% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.60 2.42 10.62 8.79 6.14 3.17 7.94 -30.52%
EPS 0.92 0.42 1.71 1.20 0.85 0.44 2.37 -46.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.18 0.18 0.16 0.00 0.15 21.16%
Adjusted Per Share Value based on latest NOSH - 1,114,902
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.58 2.41 8.72 6.69 4.65 2.42 6.01 -16.58%
EPS 0.92 0.42 1.40 0.91 0.65 0.34 1.79 -35.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1995 0.1995 0.1478 0.137 0.1213 0.00 0.1135 45.69%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 - - - -
Price 0.435 0.495 0.41 0.425 0.00 0.00 0.00 -
P/RPS 9.46 20.47 3.86 4.84 0.00 0.00 0.00 -
P/EPS 47.20 117.82 23.99 35.49 0.00 0.00 0.00 -
EY 2.12 0.85 4.17 2.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.48 2.28 2.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 23/02/24 23/11/23 19/09/23 - - -
Price 0.38 0.51 0.425 0.41 0.00 0.00 0.00 -
P/RPS 8.27 21.10 4.00 4.66 0.00 0.00 0.00 -
P/EPS 41.23 121.39 24.87 34.24 0.00 0.00 0.00 -
EY 2.43 0.82 4.02 2.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.55 2.36 2.28 0.00 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