[AIMFLEX] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -1236.11%
YoY- -109.37%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 95,824 75,747 67,480 67,620 92,876 66,966 53,046 48.37%
PBT 18,892 4,845 1,806 -650 700 9,155 7,890 79.07%
Tax -7,120 -116 -636 -168 -628 -1,537 -1,153 236.96%
NP 11,772 4,729 1,170 -818 72 7,618 6,737 45.12%
-
NP to SH 11,772 4,729 1,170 -818 72 7,618 6,737 45.12%
-
Tax Rate 37.69% 2.39% 35.22% - 89.71% 16.79% 14.61% -
Total Cost 84,052 71,018 66,309 68,438 92,804 59,348 46,309 48.84%
-
Net Worth 85,688 73,447 73,447 73,444 85,594 73,288 73,288 10.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 3,053 4,071 -
Div Payout % - - - - - 40.09% 60.43% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 85,688 73,447 73,447 73,444 85,594 73,288 73,288 10.99%
NOSH 1,224,121 1,224,121 1,224,121 1,224,121 1,223,393 1,221,477 1,221,477 0.14%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.29% 6.24% 1.73% -1.21% 0.08% 11.38% 12.70% -
ROE 13.74% 6.44% 1.59% -1.11% 0.08% 10.39% 9.19% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.83 6.19 5.51 5.52 7.60 5.48 4.34 48.25%
EPS 0.96 0.39 0.09 -0.06 0.00 0.62 0.55 45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.33 -
NAPS 0.07 0.06 0.06 0.06 0.07 0.06 0.06 10.83%
Adjusted Per Share Value based on latest NOSH - 1,224,121
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.15 5.65 5.04 5.05 6.93 5.00 3.96 48.33%
EPS 0.88 0.35 0.09 -0.06 0.01 0.57 0.50 45.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.30 -
NAPS 0.0639 0.0548 0.0548 0.0548 0.0639 0.0547 0.0547 10.93%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.15 0.145 0.16 0.16 0.245 0.215 0.205 -
P/RPS 1.92 2.34 2.90 2.90 3.23 3.92 4.72 -45.13%
P/EPS 15.60 37.53 167.31 -239.43 4,160.85 34.47 37.17 -43.97%
EY 6.41 2.66 0.60 -0.42 0.02 2.90 2.69 78.49%
DY 0.00 0.00 0.00 0.00 0.00 1.16 1.63 -
P/NAPS 2.14 2.42 2.67 2.67 3.50 3.58 3.42 -26.86%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 30/11/21 24/08/21 27/05/21 25/02/21 24/11/20 -
Price 0.13 0.155 0.16 0.185 0.21 0.255 0.235 -
P/RPS 1.66 2.50 2.90 3.35 2.76 4.65 5.41 -54.54%
P/EPS 13.52 40.12 167.31 -276.84 3,566.44 40.89 42.61 -53.51%
EY 7.40 2.49 0.60 -0.36 0.03 2.45 2.35 114.98%
DY 0.00 0.00 0.00 0.00 0.00 0.98 1.42 -
P/NAPS 1.86 2.58 2.67 3.08 3.00 4.25 3.92 -39.19%

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