[AIMFLEX] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 199.22%
YoY- 50.14%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 25,765 23,247 23,956 25,137 16,800 10,591 23,219 7.17%
PBT 4,953 3,924 4,723 3,490 1,680 -500 175 826.83%
Tax -1,125 -487 -1,780 361 -393 73 -157 271.23%
NP 3,828 3,437 2,943 3,851 1,287 -427 18 3451.27%
-
NP to SH 3,828 3,437 2,943 3,851 1,287 -427 18 3451.27%
-
Tax Rate 22.71% 12.41% 37.69% -10.34% 23.39% - 89.71% -
Total Cost 21,937 19,810 21,013 21,286 15,513 11,018 23,201 -3.66%
-
Net Worth 117,515 103,956 85,688 73,447 73,447 73,444 85,594 23.50%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 117,515 103,956 85,688 73,447 73,447 73,444 85,594 23.50%
NOSH 1,468,945 1,468,945 1,224,121 1,224,121 1,224,121 1,224,121 1,223,393 12.95%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.86% 14.78% 12.29% 15.32% 7.66% -4.03% 0.08% -
ROE 3.26% 3.31% 3.43% 5.24% 1.75% -0.58% 0.02% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.75 1.79 1.96 2.05 1.37 0.87 1.90 -5.33%
EPS 0.26 0.26 0.24 0.31 0.11 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.06 0.06 0.06 0.07 9.30%
Adjusted Per Share Value based on latest NOSH - 1,224,121
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.75 1.58 1.63 1.71 1.14 0.72 1.58 7.04%
EPS 0.26 0.23 0.20 0.26 0.09 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0798 0.0706 0.0582 0.0499 0.0499 0.0499 0.0581 23.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.15 0.125 0.15 0.145 0.16 0.16 0.245 -
P/RPS 8.55 6.99 7.66 7.06 11.66 18.49 12.90 -23.96%
P/EPS 57.56 47.26 62.39 46.09 152.18 -458.67 16,643.40 -97.70%
EY 1.74 2.12 1.60 2.17 0.66 -0.22 0.01 3006.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.56 2.14 2.42 2.67 2.67 3.50 -33.89%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 27/05/22 25/02/22 30/11/21 24/08/21 27/05/21 -
Price 0.16 0.12 0.13 0.155 0.16 0.185 0.21 -
P/RPS 9.12 6.71 6.64 7.55 11.66 21.38 11.06 -12.05%
P/EPS 61.40 45.37 54.07 49.27 152.18 -530.34 14,265.77 -97.34%
EY 1.63 2.20 1.85 2.03 0.66 -0.19 0.01 2874.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 1.86 2.58 2.67 3.08 3.00 -23.66%

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