[EFRAME] YoY TTM Result on 30-Nov-2024 [#1]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2025
Quarter
30-Nov-2024 [#1]
Profit Trend
QoQ- -18.61%
YoY- -41.04%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Revenue 99,037 86,228 62,960 42,716 26,989 38.37%
PBT 13,283 20,990 14,638 8,385 4,238 33.02%
Tax -3,679 -5,480 -3,703 -2,303 -1,343 28.62%
NP 9,604 15,510 10,935 6,082 2,895 34.93%
-
NP to SH 8,922 15,132 10,913 6,136 2,895 32.47%
-
Tax Rate 27.70% 26.11% 25.30% 27.47% 31.69% -
Total Cost 89,433 70,718 52,025 36,634 24,094 38.77%
-
Net Worth 111,050 93,545 65,877 56,582 43,979 26.03%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Div 7,189 - 1,625 - - -
Div Payout % 80.58% - 14.89% - - -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Net Worth 111,050 93,545 65,877 56,582 43,979 26.03%
NOSH 369,062 355,209 325,000 325,000 325,000 3.22%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 CAGR
NP Margin 9.70% 17.99% 17.37% 14.24% 10.73% -
ROE 8.03% 16.18% 16.57% 10.84% 6.58% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 CAGR
RPS 26.83 25.84 19.37 13.14 9.49 29.64%
EPS 2.42 4.53 3.36 1.89 1.02 24.09%
DPS 1.95 0.00 0.50 0.00 0.00 -
NAPS 0.3009 0.2803 0.2027 0.1741 0.1547 18.08%
Adjusted Per Share Value based on latest NOSH - 369,062
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 CAGR
RPS 26.91 23.43 17.11 11.61 7.33 38.39%
EPS 2.42 4.11 2.97 1.67 0.79 32.27%
DPS 1.95 0.00 0.44 0.00 0.00 -
NAPS 0.3017 0.2542 0.179 0.1537 0.1195 26.03%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 -
Price 0.58 0.925 0.805 0.435 0.405 -
P/RPS 2.16 3.58 4.16 3.31 4.27 -15.65%
P/EPS 23.99 20.40 23.97 23.04 39.77 -11.86%
EY 4.17 4.90 4.17 4.34 2.51 13.52%
DY 3.36 0.00 0.62 0.00 0.00 -
P/NAPS 1.93 3.30 3.97 2.50 2.62 -7.35%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 CAGR
Date 23/01/25 29/01/24 17/01/23 25/01/22 - -
Price 0.565 0.815 1.04 0.53 0.00 -
P/RPS 2.11 3.15 5.37 4.03 0.00 -
P/EPS 23.37 17.97 30.97 28.07 0.00 -
EY 4.28 5.56 3.23 3.56 0.00 -
DY 3.45 0.00 0.48 0.00 0.00 -
P/NAPS 1.88 2.91 5.13 3.04 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