[FLEXI] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 636.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 28,732 30,657 22,781 27,522 24,818 21,879 0 -
PBT 2,147 1,288 1,423 2,715 422 2,416 0 -
Tax -1,145 -497 -314 -702 -691 -478 0 -
NP 1,002 791 1,109 2,013 -269 1,938 0 -
-
NP to SH 1,076 628 955 2,051 -382 1,823 0 -
-
Tax Rate 53.33% 38.59% 22.07% 25.86% 163.74% 19.78% - -
Total Cost 27,730 29,866 21,672 25,509 25,087 19,941 0 -
-
Net Worth 454 425 425 397 294 62 0 -
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 454 425 425 397 294 62 0 -
NOSH 284,403 283,891 283,891 283,891 283,891 52,165 0 -
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.49% 2.58% 4.87% 7.31% -1.08% 8.86% 0.00% -
ROE 236.85% 147.47% 224.26% 516.04% -129.73% 2,912.23% 0.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.12 10.80 8.02 9.69 11.80 41.94 0.00 -
EPS 0.38 0.22 0.34 0.72 -0.18 3.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0016 0.0015 0.0015 0.0014 0.0014 0.0012 0.00 -
Adjusted Per Share Value based on latest NOSH - 283,891
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.59 10.23 7.60 9.18 8.28 7.30 0.00 -
EPS 0.36 0.21 0.32 0.68 -0.13 0.61 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0015 0.0014 0.0014 0.0013 0.001 0.0002 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 - - -
Price 0.47 0.45 0.30 0.385 0.405 0.00 0.00 -
P/RPS 4.64 4.17 3.74 3.97 3.43 0.00 0.00 -
P/EPS 124.02 203.43 89.18 53.29 -223.00 0.00 0.00 -
EY 0.81 0.49 1.12 1.88 -0.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 293.75 300.00 200.00 275.00 289.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 22/11/21 23/08/21 28/05/21 26/03/21 - -
Price 0.425 0.50 0.35 0.385 0.495 0.00 0.00 -
P/RPS 4.20 4.63 4.36 3.97 4.20 0.00 0.00 -
P/EPS 112.15 226.03 104.04 53.29 -272.55 0.00 0.00 -
EY 0.89 0.44 0.96 1.88 -0.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 265.63 333.33 233.33 275.00 353.57 0.00 0.00 -

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