[EFRAME] QoQ Quarter Result on 31-Aug-2023 [#4]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
23-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2023
Quarter
31-Aug-2023 [#4]
Profit Trend
QoQ- 15.85%
YoY- 37.03%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
Quarter Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 24,939 26,981 27,185 21,018 19,593 18,432 16,866 29.76%
PBT 1,613 5,264 6,372 5,533 4,628 4,457 3,157 -36.06%
Tax -522 -1,320 -1,592 -1,472 -1,122 -1,294 -824 -26.21%
NP 1,091 3,944 4,780 4,061 3,506 3,163 2,333 -39.72%
-
NP to SH 1,473 3,369 4,402 4,063 3,507 3,160 2,334 -26.40%
-
Tax Rate 32.36% 25.08% 24.98% 26.60% 24.24% 29.03% 26.10% -
Total Cost 23,848 23,037 22,405 16,957 16,087 15,269 14,533 39.08%
-
Net Worth 104,004 99,361 93,545 88,120 79,963 72,087 65,877 35.54%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 104,004 99,361 93,545 88,120 79,963 72,087 65,877 35.54%
NOSH 362,672 361,233 355,209 342,366 339,359 329,793 325,000 7.57%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 4.37% 14.62% 17.58% 19.32% 17.89% 17.16% 13.83% -
ROE 1.42% 3.39% 4.71% 4.61% 4.39% 4.38% 3.54% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 7.14 7.93 8.15 5.95 5.79 5.65 5.19 23.67%
EPS 0.42 0.99 1.32 1.15 1.04 0.97 0.72 -30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2979 0.292 0.2803 0.2496 0.2361 0.2211 0.2027 29.23%
Adjusted Per Share Value based on latest NOSH - 342,366
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 6.78 7.33 7.39 5.71 5.32 5.01 4.58 29.85%
EPS 0.40 0.92 1.20 1.10 0.95 0.86 0.63 -26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2826 0.27 0.2542 0.2395 0.2173 0.1959 0.179 35.54%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 0.69 0.82 0.925 0.845 0.905 0.98 0.805 -
P/RPS 9.66 10.34 11.36 14.19 15.64 17.34 15.51 -27.04%
P/EPS 163.54 82.82 70.13 73.42 87.40 101.11 112.09 28.60%
EY 0.61 1.21 1.43 1.36 1.14 0.99 0.89 -22.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.81 3.30 3.39 3.83 4.43 3.97 -30.07%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 30/07/24 22/04/24 29/01/24 23/10/23 28/07/23 18/04/23 17/01/23 -
Price 0.665 0.755 0.815 0.87 0.88 0.945 1.04 -
P/RPS 9.31 9.52 10.01 14.61 15.21 16.72 20.04 -39.98%
P/EPS 157.62 76.26 61.79 75.60 84.99 97.50 144.82 5.80%
EY 0.63 1.31 1.62 1.32 1.18 1.03 0.69 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.59 2.91 3.49 3.73 4.27 5.13 -42.58%

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