[EFRAME] YoY Quarter Result on 2022-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 - - CAGR
Revenue 19,593 15,093 12,571 4,778 0 - - - YoY % 29.82% 20.06% 163.10% 0.00% - - - Horiz. % 410.07% 315.89% 263.10% 100.00% - - -
PBT 4,628 4,017 2,253 173 0 - - - YoY % 15.21% 78.30% 1,202.31% 0.00% - - - Horiz. % 2,675.14% 2,321.97% 1,302.31% 100.00% - - -
Tax -1,122 -994 -527 -42 0 - - - YoY % -12.88% -88.61% -1,154.76% 0.00% - - - Horiz. % 2,671.43% 2,366.67% 1,254.76% 100.00% - - -
NP 3,506 3,023 1,726 131 0 - - - YoY % 15.98% 75.14% 1,217.56% 0.00% - - - Horiz. % 2,676.34% 2,307.63% 1,317.56% 100.00% - - -
NP to SH 3,507 3,030 1,738 131 0 - - - YoY % 15.74% 74.34% 1,226.72% 0.00% - - - Horiz. % 2,677.10% 2,312.98% 1,326.72% 100.00% - - -
Tax Rate 24.24 % 24.74 % 23.39 % 24.28 % - % - % - % - YoY % -2.02% 5.77% -3.67% 0.00% - - - Horiz. % 99.84% 101.89% 96.33% 100.00% - - -
Total Cost 16,087 12,070 10,845 4,647 0 - - - YoY % 33.28% 11.30% 133.38% 0.00% - - - Horiz. % 346.18% 259.74% 233.38% 100.00% - - -
Net Worth 79,963 60,579 53,754 30,217 - - - - YoY % 32.00% 12.70% 77.89% 0.00% - - - Horiz. % 264.63% 200.48% 177.89% 100.00% - - -
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 - - CAGR
Net Worth 79,963 60,579 53,754 30,217 - - - - YoY % 32.00% 12.70% 77.89% 0.00% - - - Horiz. % 264.63% 200.48% 177.89% 100.00% - - -
NOSH 338,686 325,000 325,000 1,099 - - - - YoY % 4.21% 0.00% 29,447.71% 0.00% - - - Horiz. % 30,791.99% 29,547.71% 29,547.71% 100.00% - - -
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 - - CAGR
NP Margin 17.89 % 20.03 % 13.73 % 2.74 % - % - % - % - YoY % -10.68% 45.88% 401.09% 0.00% - - - Horiz. % 652.92% 731.02% 501.09% 100.00% - - -
ROE 4.39 % 5.00 % 3.23 % 0.43 % - % - % - % - YoY % -12.20% 54.80% 651.16% 0.00% - - - Horiz. % 1,020.93% 1,162.79% 751.16% 100.00% - - -
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 - - CAGR
RPS 5.79 4.64 3.87 434.40 - - - - YoY % 24.78% 19.90% -99.11% 0.00% - - - Horiz. % 1.33% 1.07% 0.89% 100.00% - - -
EPS 1.04 0.93 0.53 11.91 0.00 - - - YoY % 11.83% 75.47% -95.55% 0.00% - - - Horiz. % 8.73% 7.81% 4.45% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.2361 0.1864 0.1654 27.4727 - - - - YoY % 26.66% 12.70% -99.40% 0.00% - - - Horiz. % 0.86% 0.68% 0.60% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 361,415 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 - - CAGR
RPS 5.42 4.18 3.48 1.32 - - - - YoY % 29.67% 20.11% 163.64% 0.00% - - - Horiz. % 410.61% 316.67% 263.64% 100.00% - - -
EPS 0.97 0.84 0.48 0.04 0.00 - - - YoY % 15.48% 75.00% 1,100.00% 0.00% - - - Horiz. % 2,425.00% 2,100.00% 1,200.00% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.2213 0.1676 0.1487 0.0836 - - - - YoY % 32.04% 12.71% 77.87% 0.00% - - - Horiz. % 264.71% 200.48% 177.87% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 - - CAGR
Date 31/05/23 31/05/22 31/05/21 - - - - -
Price 0.9050 0.4650 0.5100 0.0000 0.0000 - - -
P/RPS 15.64 10.01 13.19 0.00 0.00 - - - YoY % 56.24% -24.11% 0.00% 0.00% - - - Horiz. % 118.57% 75.89% 100.00% - - - -
P/EPS 87.40 49.88 95.37 0.00 0.00 - - - YoY % 75.22% -47.70% 0.00% 0.00% - - - Horiz. % 91.64% 52.30% 100.00% - - - -
EY 1.14 2.00 1.05 0.00 0.00 - - - YoY % -43.00% 90.48% 0.00% 0.00% - - - Horiz. % 108.57% 190.48% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 3.83 2.49 3.08 0.00 0.00 - - - YoY % 53.82% -19.16% 0.00% 0.00% - - - Horiz. % 124.35% 80.84% 100.00% - - - -
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 - - CAGR
Date - 22/07/22 26/07/21 - - - - -
Price 0.8800 0.5450 0.4850 0.0000 0.0000 - - -
P/RPS 15.21 11.74 12.54 0.00 0.00 - - - YoY % 29.56% -6.38% 0.00% 0.00% - - - Horiz. % 121.29% 93.62% 100.00% - - - -
P/EPS 84.99 58.46 90.69 0.00 0.00 - - - YoY % 45.38% -35.54% 0.00% 0.00% - - - Horiz. % 93.71% 64.46% 100.00% - - - -
EY 1.18 1.71 1.10 0.00 0.00 - - - YoY % -30.99% 55.45% 0.00% 0.00% - - - Horiz. % 107.27% 155.45% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 3.73 2.92 2.93 0.00 0.00 - - - YoY % 27.74% -0.34% 0.00% 0.00% - - - Horiz. % 127.30% 99.66% 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