[AIMFLEX] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 39.29%
YoY- 200.68%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 58,919 40,969 17,212 91,737 72,968 47,203 23,956 82.10%
PBT 9,021 5,337 1,423 17,926 13,600 8,647 4,723 53.88%
Tax -2,418 -1,301 -285 -3,707 -3,392 -2,267 -1,780 22.63%
NP 6,603 4,036 1,138 14,219 10,208 6,380 2,943 71.29%
-
NP to SH 6,358 3,986 1,017 14,219 10,208 6,380 2,943 67.03%
-
Tax Rate 26.80% 24.38% 20.03% 20.68% 24.94% 26.22% 37.69% -
Total Cost 52,316 36,933 16,074 77,518 62,760 40,823 21,013 83.59%
-
Net Worth 132,269 132,205 117,515 117,515 117,515 103,956 85,688 33.52%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 132,269 132,205 117,515 117,515 117,515 103,956 85,688 33.52%
NOSH 1,471,409 1,468,945 1,468,945 1,468,945 1,468,945 1,468,945 1,224,121 13.03%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 11.21% 9.85% 6.61% 15.50% 13.99% 13.52% 12.29% -
ROE 4.81% 3.02% 0.87% 12.10% 8.69% 6.14% 3.43% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.01 2.79 1.17 6.25 4.97 3.63 1.96 61.09%
EPS 0.43 0.27 0.07 1.04 0.77 0.50 0.24 47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.08 0.08 0.08 0.07 18.22%
Adjusted Per Share Value based on latest NOSH - 1,468,945
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.00 2.78 1.17 6.23 4.95 3.20 1.63 81.83%
EPS 0.43 0.27 0.07 0.97 0.69 0.43 0.20 66.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0898 0.0798 0.0798 0.0798 0.0706 0.0582 33.49%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.225 0.16 0.17 0.15 0.15 0.125 0.15 -
P/RPS 5.61 5.74 14.51 2.40 3.02 3.44 7.66 -18.73%
P/EPS 52.01 58.96 245.55 15.50 21.59 25.46 62.39 -11.41%
EY 1.92 1.70 0.41 6.45 4.63 3.93 1.60 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.78 2.13 1.88 1.88 1.56 2.14 10.91%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 30/05/23 22/02/23 29/11/22 24/08/22 27/05/22 -
Price 0.19 0.215 0.17 0.145 0.16 0.12 0.13 -
P/RPS 4.74 7.71 14.51 2.32 3.22 3.30 6.64 -20.10%
P/EPS 43.92 79.23 245.55 14.98 23.02 24.44 54.07 -12.93%
EY 2.28 1.26 0.41 6.68 4.34 4.09 1.85 14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.39 2.13 1.81 2.00 1.50 1.86 8.76%

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