[EFRAME] QoQ Quarter Result on 2022-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 18,432 16,866 16,323 15,093 14,678 13,301 4,983 139.75% QoQ % 9.28% 3.33% 8.15% 2.83% 10.35% 166.93% - Horiz. % 369.90% 338.47% 327.57% 302.89% 294.56% 266.93% 100.00%
PBT 4,457 3,157 3,950 4,017 3,514 3,536 213 663.59% QoQ % 41.18% -20.08% -1.67% 14.31% -0.62% 1,560.09% - Horiz. % 2,092.49% 1,482.16% 1,854.46% 1,885.92% 1,649.77% 1,660.09% 100.00%
Tax -1,294 -824 -988 -994 -897 -899 -180 273.83% QoQ % -57.04% 16.60% 0.60% -10.81% 0.22% -399.44% - Horiz. % 718.89% 457.78% 548.89% 552.22% 498.33% 499.44% 100.00%
NP 3,163 2,333 2,962 3,023 2,617 2,637 33 2,011.96% QoQ % 35.58% -21.24% -2.02% 15.51% -0.76% 7,890.91% - Horiz. % 9,584.85% 7,069.70% 8,975.76% 9,160.61% 7,930.30% 7,990.91% 100.00%
NP to SH 3,160 2,334 2,965 3,030 2,584 2,662 50 1,498.73% QoQ % 35.39% -21.28% -2.15% 17.26% -2.93% 5,224.00% - Horiz. % 6,320.00% 4,668.00% 5,930.00% 6,060.00% 5,168.00% 5,324.00% 100.00%
Tax Rate 29.03 % 26.10 % 25.01 % 24.74 % 25.53 % 25.42 % 84.51 % -51.05% QoQ % 11.23% 4.36% 1.09% -3.09% 0.43% -69.92% - Horiz. % 34.35% 30.88% 29.59% 29.27% 30.21% 30.08% 100.00%
Total Cost 15,269 14,533 13,361 12,070 12,061 10,664 4,950 112.34% QoQ % 5.06% 8.77% 10.70% 0.07% 13.10% 115.43% - Horiz. % 308.46% 293.60% 269.92% 243.84% 243.66% 215.43% 100.00%
Net Worth 72,087 65,877 63,537 60,579 59,182 56,582 53,917 21.43% QoQ % 9.43% 3.68% 4.88% 2.36% 4.60% 4.94% - Horiz. % 133.70% 122.18% 117.84% 112.36% 109.76% 104.94% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - - - 1,625 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 62.89 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 72,087 65,877 63,537 60,579 59,182 56,582 53,917 21.43% QoQ % 9.43% 3.68% 4.88% 2.36% 4.60% 4.94% - Horiz. % 133.70% 122.18% 117.84% 112.36% 109.76% 104.94% 100.00%
NOSH 326,040 325,000 325,000 325,000 325,000 325,000 325,000 0.21% QoQ % 0.32% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.32% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 17.16 % 13.83 % 18.15 % 20.03 % 17.83 % 19.83 % 0.66 % 782.89% QoQ % 24.08% -23.80% -9.39% 12.34% -10.09% 2,904.55% - Horiz. % 2,600.00% 2,095.45% 2,750.00% 3,034.85% 2,701.51% 3,004.55% 100.00%
ROE 4.38 % 3.54 % 4.67 % 5.00 % 4.37 % 4.70 % 0.09 % 1,242.49% QoQ % 23.73% -24.20% -6.60% 14.42% -7.02% 5,122.22% - Horiz. % 4,866.67% 3,933.33% 5,188.89% 5,555.56% 4,855.56% 5,222.22% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 5.65 5.19 5.02 4.64 4.52 4.09 1.53 139.48% QoQ % 8.86% 3.39% 8.19% 2.65% 10.51% 167.32% - Horiz. % 369.28% 339.22% 328.10% 303.27% 295.42% 267.32% 100.00%
EPS 0.97 0.72 0.91 0.93 0.80 0.82 0.02 1,239.42% QoQ % 34.72% -20.88% -2.15% 16.25% -2.44% 4,000.00% - Horiz. % 4,850.00% 3,600.00% 4,550.00% 4,650.00% 4,000.00% 4,100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2211 0.2027 0.1955 0.1864 0.1821 0.1741 0.1659 21.17% QoQ % 9.08% 3.68% 4.88% 2.36% 4.60% 4.94% - Horiz. % 133.27% 122.18% 117.84% 112.36% 109.76% 104.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 361,943 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 5.09 4.66 4.51 4.17 4.06 3.67 1.38 139.29% QoQ % 9.23% 3.33% 8.15% 2.71% 10.63% 165.94% - Horiz. % 368.84% 337.68% 326.81% 302.17% 294.20% 265.94% 100.00%
EPS 0.87 0.64 0.82 0.84 0.71 0.74 0.01 1,879.54% QoQ % 35.94% -21.95% -2.38% 18.31% -4.05% 7,300.00% - Horiz. % 8,700.00% 6,400.00% 8,200.00% 8,400.00% 7,100.00% 7,400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1992 0.1820 0.1755 0.1674 0.1635 0.1563 0.1490 21.42% QoQ % 9.45% 3.70% 4.84% 2.39% 4.61% 4.90% - Horiz. % 133.69% 122.15% 117.79% 112.35% 109.73% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.9800 0.8050 0.5150 0.4650 0.5100 0.4350 0.4600 -
P/RPS 17.34 15.51 10.25 10.01 11.29 10.63 30.00 -30.68% QoQ % 11.80% 51.32% 2.40% -11.34% 6.21% -64.57% - Horiz. % 57.80% 51.70% 34.17% 33.37% 37.63% 35.43% 100.00%
P/EPS 101.11 112.09 56.45 49.88 64.14 53.11 2,990.00 -89.61% QoQ % -9.80% 98.57% 13.17% -22.23% 20.77% -98.22% - Horiz. % 3.38% 3.75% 1.89% 1.67% 2.15% 1.78% 100.00%
EY 0.99 0.89 1.77 2.00 1.56 1.88 0.03 935.44% QoQ % 11.24% -49.72% -11.50% 28.21% -17.02% 6,166.67% - Horiz. % 3,300.00% 2,966.67% 5,900.00% 6,666.67% 5,200.00% 6,266.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.98 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.43 3.97 2.63 2.49 2.80 2.50 2.77 36.87% QoQ % 11.59% 50.95% 5.62% -11.07% 12.00% -9.75% - Horiz. % 159.93% 143.32% 94.95% 89.89% 101.08% 90.25% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 18/04/23 17/01/23 21/10/22 22/07/22 22/04/22 - 25/10/21 -
Price 0.9450 1.0400 0.7000 0.5450 0.5000 0.5300 0.4600 -
P/RPS 16.72 20.04 13.94 11.74 11.07 12.95 30.00 -32.35% QoQ % -16.57% 43.76% 18.74% 6.05% -14.52% -56.83% - Horiz. % 55.73% 66.80% 46.47% 39.13% 36.90% 43.17% 100.00%
P/EPS 97.50 144.82 76.73 58.46 62.89 64.71 2,990.00 -89.86% QoQ % -32.68% 88.74% 31.25% -7.04% -2.81% -97.84% - Horiz. % 3.26% 4.84% 2.57% 1.96% 2.10% 2.16% 100.00%
EY 1.03 0.69 1.30 1.71 1.59 1.55 0.03 963.22% QoQ % 49.28% -46.92% -23.98% 7.55% 2.58% 5,066.67% - Horiz. % 3,433.33% 2,300.00% 4,333.33% 5,700.00% 5,300.00% 5,166.67% 100.00%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.27 5.13 3.58 2.92 2.75 3.04 2.77 33.55% QoQ % -16.76% 43.30% 22.60% 6.18% -9.54% 9.75% - Horiz. % 154.15% 185.20% 129.24% 105.42% 99.28% 109.75% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Econframe-3rd Quarter 2022.pdf 
