[AIMFLEX] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.38%
YoY- 197.44%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 23,757 17,212 18,769 25,765 23,247 23,956 25,137 -3.70%
PBT 3,914 1,423 4,326 4,953 3,924 4,723 3,490 7.96%
Tax -1,016 -285 -315 -1,125 -487 -1,780 361 -
NP 2,898 1,138 4,011 3,828 3,437 2,943 3,851 -17.30%
-
NP to SH 2,969 1,017 4,011 3,828 3,437 2,943 3,851 -15.96%
-
Tax Rate 25.96% 20.03% 7.28% 22.71% 12.41% 37.69% -10.34% -
Total Cost 20,859 16,074 14,758 21,937 19,810 21,013 21,286 -1.34%
-
Net Worth 132,205 117,515 117,515 117,515 103,956 85,688 73,447 48.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 132,205 117,515 117,515 117,515 103,956 85,688 73,447 48.13%
NOSH 1,468,945 1,468,945 1,468,945 1,468,945 1,468,945 1,224,121 1,224,121 12.96%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.20% 6.61% 21.37% 14.86% 14.78% 12.29% 15.32% -
ROE 2.25% 0.87% 3.41% 3.26% 3.31% 3.43% 5.24% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.62 1.17 1.28 1.75 1.79 1.96 2.05 -14.56%
EPS 0.20 0.07 0.27 0.26 0.26 0.24 0.31 -25.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.08 0.08 0.07 0.06 31.13%
Adjusted Per Share Value based on latest NOSH - 1,468,945
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.61 1.17 1.27 1.75 1.58 1.63 1.71 -3.94%
EPS 0.20 0.07 0.27 0.26 0.23 0.20 0.26 -16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0798 0.0798 0.0798 0.0706 0.0582 0.0499 48.11%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.16 0.17 0.15 0.15 0.125 0.15 0.145 -
P/RPS 9.89 14.51 11.74 8.55 6.99 7.66 7.06 25.27%
P/EPS 79.16 245.55 54.93 57.56 47.26 62.39 46.09 43.55%
EY 1.26 0.41 1.82 1.74 2.12 1.60 2.17 -30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.13 1.88 1.88 1.56 2.14 2.42 -18.56%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 22/02/23 29/11/22 24/08/22 27/05/22 25/02/22 -
Price 0.215 0.17 0.145 0.16 0.12 0.13 0.155 -
P/RPS 13.29 14.51 11.35 9.12 6.71 6.64 7.55 45.93%
P/EPS 106.37 245.55 53.10 61.40 45.37 54.07 49.27 67.27%
EY 0.94 0.41 1.88 1.63 2.20 1.85 2.03 -40.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.13 1.81 2.00 1.50 1.86 2.58 -4.98%

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