[AIMFLEX] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 401.41%
YoY- 87.06%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 23,247 23,956 25,137 16,800 10,591 23,219 27,181 -9.92%
PBT 3,924 4,723 3,490 1,680 -500 175 3,237 13.73%
Tax -487 -1,780 361 -393 73 -157 -672 -19.36%
NP 3,437 2,943 3,851 1,287 -427 18 2,565 21.60%
-
NP to SH 3,437 2,943 3,851 1,287 -427 18 2,565 21.60%
-
Tax Rate 12.41% 37.69% -10.34% 23.39% - 89.71% 20.76% -
Total Cost 19,810 21,013 21,286 15,513 11,018 23,201 24,616 -13.51%
-
Net Worth 103,956 85,688 73,447 73,447 73,444 85,594 73,288 26.32%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 103,956 85,688 73,447 73,447 73,444 85,594 73,288 26.32%
NOSH 1,468,945 1,224,121 1,224,121 1,224,121 1,224,121 1,223,393 1,221,477 13.12%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.78% 12.29% 15.32% 7.66% -4.03% 0.08% 9.44% -
ROE 3.31% 3.43% 5.24% 1.75% -0.58% 0.02% 3.50% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.79 1.96 2.05 1.37 0.87 1.90 2.23 -13.66%
EPS 0.26 0.24 0.31 0.11 -0.03 0.00 0.21 15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.06 0.06 0.06 0.07 0.06 21.20%
Adjusted Per Share Value based on latest NOSH - 1,224,121
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.58 1.63 1.71 1.14 0.72 1.58 1.85 -10.00%
EPS 0.23 0.20 0.26 0.09 -0.03 0.00 0.17 22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0582 0.0499 0.0499 0.0499 0.0581 0.0498 26.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.125 0.15 0.145 0.16 0.16 0.245 0.215 -
P/RPS 6.99 7.66 7.06 11.66 18.49 12.90 9.66 -19.44%
P/EPS 47.26 62.39 46.09 152.18 -458.67 16,643.40 102.39 -40.35%
EY 2.12 1.60 2.17 0.66 -0.22 0.01 0.98 67.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.14 2.42 2.67 2.67 3.50 3.58 -42.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 27/05/22 25/02/22 30/11/21 24/08/21 27/05/21 25/02/21 -
Price 0.12 0.13 0.155 0.16 0.185 0.21 0.255 -
P/RPS 6.71 6.64 7.55 11.66 21.38 11.06 11.46 -30.08%
P/EPS 45.37 54.07 49.27 152.18 -530.34 14,265.77 121.43 -48.21%
EY 2.20 1.85 2.03 0.66 -0.19 0.01 0.82 93.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.86 2.58 2.67 3.08 3.00 4.25 -50.15%

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