[EFRAME] QoQ Quarter Result on 28-Feb-2023 [#2]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
18-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
28-Feb-2023 [#2]
Profit Trend
QoQ- 35.39%
YoY- 22.29%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 27,185 21,018 19,593 18,432 16,866 16,323 15,093 47.98%
PBT 6,372 5,533 4,628 4,457 3,157 3,950 4,017 35.97%
Tax -1,592 -1,472 -1,122 -1,294 -824 -988 -994 36.85%
NP 4,780 4,061 3,506 3,163 2,333 2,962 3,023 35.68%
-
NP to SH 4,402 4,063 3,507 3,160 2,334 2,965 3,030 28.24%
-
Tax Rate 24.98% 26.60% 24.24% 29.03% 26.10% 25.01% 24.74% -
Total Cost 22,405 16,957 16,087 15,269 14,533 13,361 12,070 50.98%
-
Net Worth 93,545 88,120 79,963 72,087 65,877 63,537 60,579 33.56%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 93,545 88,120 79,963 72,087 65,877 63,537 60,579 33.56%
NOSH 355,209 342,366 339,359 329,793 325,000 325,000 325,000 6.09%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 17.58% 19.32% 17.89% 17.16% 13.83% 18.15% 20.03% -
ROE 4.71% 4.61% 4.39% 4.38% 3.54% 4.67% 5.00% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 8.15 5.95 5.79 5.65 5.19 5.02 4.64 45.52%
EPS 1.32 1.15 1.04 0.97 0.72 0.91 0.93 26.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2803 0.2496 0.2361 0.2211 0.2027 0.1955 0.1864 31.22%
Adjusted Per Share Value based on latest NOSH - 329,793
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 7.39 5.71 5.32 5.01 4.58 4.44 4.10 48.05%
EPS 1.20 1.10 0.95 0.86 0.63 0.81 0.82 28.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2542 0.2395 0.2173 0.1959 0.179 0.1727 0.1646 33.57%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.925 0.845 0.905 0.98 0.805 0.515 0.465 -
P/RPS 11.36 14.19 15.64 17.34 15.51 10.25 10.01 8.79%
P/EPS 70.13 73.42 87.40 101.11 112.09 56.45 49.88 25.47%
EY 1.43 1.36 1.14 0.99 0.89 1.77 2.00 -20.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.39 3.83 4.43 3.97 2.63 2.49 20.63%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 29/01/24 23/10/23 28/07/23 18/04/23 17/01/23 21/10/22 22/07/22 -
Price 0.815 0.87 0.88 0.945 1.04 0.70 0.545 -
P/RPS 10.01 14.61 15.21 16.72 20.04 13.94 11.74 -10.07%
P/EPS 61.79 75.60 84.99 97.50 144.82 76.73 58.46 3.75%
EY 1.62 1.32 1.18 1.03 0.69 1.30 1.71 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.49 3.73 4.27 5.13 3.58 2.92 -0.22%

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