[AIMFLEX] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 711.49%
YoY- -32.67%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 27,181 9,993 13,850 15,942 21,565 18,264 17,216 35.40%
PBT 3,237 936 1,923 3,059 723 2,186 2,742 11.64%
Tax -672 -248 -382 -235 -375 -471 -509 20.24%
NP 2,565 688 1,541 2,824 348 1,715 2,233 9.63%
-
NP to SH 2,565 688 1,541 2,824 348 1,715 2,148 12.49%
-
Tax Rate 20.76% 26.50% 19.86% 7.68% 51.87% 21.55% 18.56% -
Total Cost 24,616 9,305 12,309 13,118 21,217 16,549 14,983 39.02%
-
Net Worth 73,288 73,288 73,288 73,288 61,073 58,949 29,315 83.69%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 3,053 - - - 1,768 - -
Div Payout % - 443.85% - - - 103.12% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 73,288 73,288 73,288 73,288 61,073 58,949 29,315 83.69%
NOSH 1,221,477 1,221,477 1,221,477 1,221,477 1,221,477 1,221,477 977,181 15.96%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.44% 6.88% 11.13% 17.71% 1.61% 9.39% 12.97% -
ROE 3.50% 0.94% 2.10% 3.85% 0.57% 2.91% 7.33% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.23 0.82 1.13 1.31 1.77 1.55 1.76 17.00%
EPS 0.21 0.06 0.13 0.23 0.03 0.15 0.22 -3.04%
DPS 0.00 0.25 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.06 0.06 0.06 0.06 0.05 0.05 0.03 58.40%
Adjusted Per Share Value based on latest NOSH - 1,221,477
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.03 0.75 1.03 1.19 1.61 1.36 1.28 35.80%
EPS 0.19 0.05 0.12 0.21 0.03 0.13 0.16 12.08%
DPS 0.00 0.23 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0547 0.0547 0.0547 0.0547 0.0456 0.044 0.0219 83.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 - -
Price 0.215 0.205 0.175 0.13 0.245 0.175 0.00 -
P/RPS 9.66 25.06 15.43 9.96 13.88 11.30 0.00 -
P/EPS 102.39 363.96 138.71 56.23 859.95 120.31 0.00 -
EY 0.98 0.27 0.72 1.78 0.12 0.83 0.00 -
DY 0.00 1.22 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 3.58 3.42 2.92 2.17 4.90 3.50 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 24/11/20 19/08/20 28/05/20 25/02/20 26/11/19 22/08/19 -
Price 0.255 0.235 0.23 0.16 0.225 0.215 0.16 -
P/RPS 11.46 28.72 20.28 12.26 12.74 13.88 9.08 16.70%
P/EPS 121.43 417.22 182.31 69.21 789.75 147.80 72.79 40.44%
EY 0.82 0.24 0.55 1.44 0.13 0.68 1.37 -28.86%
DY 0.00 1.06 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 4.25 3.92 3.83 2.67 4.50 4.30 5.33 -13.95%

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