[EMCC] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[EMCC] EVERGREEN MAX CASH CAPITAL BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 84.86%
YoY- 86.38%
Quarter Report
Latest QR
Upcoming QR
EMCC's Result
EMCC's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 81,487 51,251 26,954 97,524 74,795 52,034 27,106 107.87%
PBT 24,866 13,884 6,330 21,858 14,476 9,988 5,188 183.46%
Tax -5,872 -3,609 -1,646 -6,171 -4,285 -2,776 -1,428 156.00%
NP 18,994 10,275 4,684 15,687 10,191 7,212 3,760 193.54%
-
NP to SH 18,994 10,275 4,684 15,687 10,191 7,212 3,760 193.54%
-
Tax Rate 23.61% 25.99% 26.00% 28.23% 29.60% 27.79% 27.53% -
Total Cost 62,493 40,976 22,270 81,837 64,604 44,822 23,346 92.44%
-
Net Worth 234,631 222,980 222,980 165,225 153,183 135,568 0 -
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 234,631 222,980 222,980 165,225 153,183 135,568 0 -
NOSH 1,117,294 1,114,902 1,114,902 1,114,902 1,114,902 847,302 854,545 19.51%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 23.31% 20.05% 17.38% 16.09% 13.63% 13.86% 13.87% -
ROE 8.10% 4.61% 2.10% 9.49% 6.65% 5.32% 0.00% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 7.29 4.60 2.42 10.62 8.79 6.14 3.17 73.96%
EPS 1.70 0.92 0.42 1.71 1.20 0.85 0.44 145.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.18 0.18 0.16 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,117,820
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 7.29 4.58 2.41 8.72 6.69 4.65 2.42 108.16%
EPS 1.70 0.92 0.42 1.40 0.91 0.65 0.34 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.1995 0.1995 0.1478 0.137 0.1213 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 - - -
Price 0.375 0.435 0.495 0.41 0.425 0.00 0.00 -
P/RPS 5.14 9.46 20.47 3.86 4.84 0.00 0.00 -
P/EPS 22.06 47.20 117.82 23.99 35.49 0.00 0.00 -
EY 4.53 2.12 0.85 4.17 2.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.18 2.48 2.28 2.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 22/08/24 23/05/24 23/02/24 23/11/23 19/09/23 - -
Price 0.325 0.38 0.51 0.425 0.41 0.00 0.00 -
P/RPS 4.46 8.27 21.10 4.00 4.66 0.00 0.00 -
P/EPS 19.12 41.23 121.39 24.87 34.24 0.00 0.00 -
EY 5.23 2.43 0.82 4.02 2.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.90 2.55 2.36 2.28 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