[EFRAME] QoQ TTM Result on 31-May-2021 [#3]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
26-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 35.06%
YoY- 4625.19%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 45,533 42,716 40,985 46,643 38,850 26,989 15,419 106.24%
PBT 9,516 8,385 7,184 8,704 6,624 4,238 1,903 193.28%
Tax -2,503 -2,303 -2,103 -2,526 -2,041 -1,343 -644 147.81%
NP 7,013 6,082 5,081 6,178 4,583 2,895 1,259 215.22%
-
NP to SH 7,034 6,136 5,110 6,190 4,583 2,895 1,259 215.85%
-
Tax Rate 26.30% 27.47% 29.27% 29.02% 30.81% 31.69% 33.84% -
Total Cost 38,520 36,634 35,904 40,465 34,267 24,094 14,160 95.22%
-
Net Worth 59,182 56,582 53,917 53,754 51,999 43,979 31,356 52.90%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 1,625 - - - - - - -
Div Payout % 23.10% - - - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 59,182 56,582 53,917 53,754 51,999 43,979 31,356 52.90%
NOSH 325,000 325,000 325,000 325,000 325,000 325,000 260,000 16.08%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 15.40% 14.24% 12.40% 13.25% 11.80% 10.73% 8.17% -
ROE 11.89% 10.84% 9.48% 11.52% 8.81% 6.58% 4.02% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 14.01 13.14 12.61 14.35 11.95 9.49 5.93 77.66%
EPS 2.16 1.89 1.57 1.90 1.41 1.02 0.48 173.31%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1821 0.1741 0.1659 0.1654 0.16 0.1547 0.1206 31.71%
Adjusted Per Share Value based on latest NOSH - 325,000
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 12.54 11.77 11.29 12.85 10.70 7.43 4.25 106.12%
EPS 1.94 1.69 1.41 1.71 1.26 0.80 0.35 214.18%
DPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.1559 0.1485 0.1481 0.1432 0.1212 0.0864 52.85%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 - -
Price 0.51 0.435 0.46 0.51 0.58 0.405 0.00 -
P/RPS 3.64 3.31 3.65 3.55 4.85 4.27 0.00 -
P/EPS 23.56 23.04 29.26 26.78 41.13 39.77 0.00 -
EY 4.24 4.34 3.42 3.73 2.43 2.51 0.00 -
DY 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.50 2.77 3.08 3.63 2.62 0.00 -
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 22/04/22 25/01/22 25/10/21 26/07/21 26/04/21 - - -
Price 0.50 0.53 0.46 0.485 0.485 0.00 0.00 -
P/RPS 3.57 4.03 3.65 3.38 4.06 0.00 0.00 -
P/EPS 23.10 28.07 29.26 25.46 34.39 0.00 0.00 -
EY 4.33 3.56 3.42 3.93 2.91 0.00 0.00 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.04 2.77 2.93 3.03 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