[EFRAME] YoY TTM Result on 31-Aug-2021 [#4]

Stock
[EFRAME] ECONFRAME BERHAD
Announcement Date
25-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-Aug-2021 [#4]
Profit Trend
QoQ- -17.45%
YoY- 305.88%
Quarter Report
Latest QR
Upcoming QR
EFRAME's Result
EFRAME's Financial Summary
View:
Show?
TTM Result
31/08/23 31/08/22 31/08/21 31/08/20 CAGR
Revenue 75,909 59,395 40,985 15,419 70.11%
PBT 17,775 15,017 7,184 1,903 110.59%
Tax -4,712 -3,778 -2,103 -644 94.13%
NP 13,063 11,239 5,081 1,259 118.10%
-
NP to SH 13,064 11,241 5,110 1,259 118.11%
-
Tax Rate 26.51% 25.16% 29.27% 33.84% -
Total Cost 62,846 48,156 35,904 14,160 64.33%
-
Net Worth 88,120 63,537 53,917 31,356 41.11%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 CAGR
Div - 1,625 - - -
Div Payout % - 14.46% - - -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 CAGR
Net Worth 88,120 63,537 53,917 31,356 41.11%
NOSH 342,366 325,000 325,000 260,000 9.60%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 CAGR
NP Margin 17.21% 18.92% 12.40% 8.17% -
ROE 14.83% 17.69% 9.48% 4.02% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 CAGR
RPS 21.50 18.28 12.61 5.93 53.62%
EPS 3.70 3.46 1.57 0.48 97.53%
DPS 0.00 0.50 0.00 0.00 -
NAPS 0.2496 0.1955 0.1659 0.1206 27.43%
Adjusted Per Share Value based on latest NOSH - 325,000
31/08/23 31/08/22 31/08/21 31/08/20 CAGR
RPS 20.97 16.41 11.32 4.26 70.10%
EPS 3.61 3.11 1.41 0.35 117.67%
DPS 0.00 0.45 0.00 0.00 -
NAPS 0.2435 0.1755 0.149 0.0866 41.14%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 CAGR
Date 30/08/23 30/08/22 30/08/21 - -
Price 0.845 0.515 0.46 0.00 -
P/RPS 3.93 2.82 3.65 0.00 -
P/EPS 22.84 14.89 29.26 0.00 -
EY 4.38 6.72 3.42 0.00 -
DY 0.00 0.97 0.00 0.00 -
P/NAPS 3.39 2.63 2.77 0.00 -
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 CAGR
Date 23/10/23 21/10/22 25/10/21 - -
Price 0.87 0.70 0.46 0.00 -
P/RPS 4.05 3.83 3.65 0.00 -
P/EPS 23.51 20.24 29.26 0.00 -
EY 4.25 4.94 3.42 0.00 -
DY 0.00 0.71 0.00 0.00 -
P/NAPS 3.49 3.58 2.77 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