[AIMFLEX] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 50.76%
YoY- -9.36%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 50,610 33,810 23,219 66,966 39,785 29,792 15,942 115.85%
PBT 1,355 -325 175 9,155 5,918 4,982 3,059 -41.86%
Tax -477 -84 -157 -1,537 -865 -617 -235 60.24%
NP 878 -409 18 7,618 5,053 4,365 2,824 -54.07%
-
NP to SH 878 -409 18 7,618 5,053 4,365 2,824 -54.07%
-
Tax Rate 35.20% - 89.71% 16.79% 14.62% 12.38% 7.68% -
Total Cost 49,732 34,219 23,201 59,348 34,732 25,427 13,118 142.93%
-
Net Worth 73,447 73,444 85,594 73,288 73,288 73,288 73,288 0.14%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 3,053 3,053 - - -
Div Payout % - - - 40.09% 60.43% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 73,447 73,444 85,594 73,288 73,288 73,288 73,288 0.14%
NOSH 1,224,121 1,224,121 1,223,393 1,221,477 1,221,477 1,221,477 1,221,477 0.14%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.73% -1.21% 0.08% 11.38% 12.70% 14.65% 17.71% -
ROE 1.20% -0.56% 0.02% 10.39% 6.89% 5.96% 3.85% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.13 2.76 1.90 5.48 3.26 2.44 1.31 114.85%
EPS 0.07 -0.03 0.00 0.62 0.41 0.36 0.23 -54.72%
DPS 0.00 0.00 0.00 0.25 0.25 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.06 0.06 0.06 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 1,221,477
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.44 2.30 1.58 4.55 2.70 2.02 1.08 116.33%
EPS 0.06 -0.03 0.00 0.52 0.34 0.30 0.19 -53.59%
DPS 0.00 0.00 0.00 0.21 0.21 0.00 0.00 -
NAPS 0.0499 0.0499 0.0581 0.0498 0.0498 0.0498 0.0498 0.13%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.16 0.16 0.245 0.215 0.205 0.175 0.13 -
P/RPS 3.87 5.79 12.90 3.92 6.29 7.18 9.96 -46.72%
P/EPS 223.07 -478.86 16,643.40 34.47 49.56 48.97 56.23 150.39%
EY 0.45 -0.21 0.01 2.90 2.02 2.04 1.78 -59.98%
DY 0.00 0.00 0.00 1.16 1.22 0.00 0.00 -
P/NAPS 2.67 2.67 3.50 3.58 3.42 2.92 2.17 14.80%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 24/08/21 27/05/21 25/02/21 24/11/20 19/08/20 28/05/20 -
Price 0.16 0.185 0.21 0.255 0.235 0.23 0.16 -
P/RPS 3.87 6.70 11.06 4.65 7.21 9.43 12.26 -53.60%
P/EPS 223.07 -553.68 14,265.77 40.89 56.81 64.36 69.21 118.04%
EY 0.45 -0.18 0.01 2.45 1.76 1.55 1.44 -53.91%
DY 0.00 0.00 0.00 0.98 1.06 0.00 0.00 -
P/NAPS 2.67 3.08 3.00 4.25 3.92 3.83 2.67 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