[FLEXI] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 20.72%
YoY- -341.67%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 32,203 38,261 42,471 55,097 70,356 88,285 106,077 -54.79%
PBT 1,341 1,966 -3,522 -1,928 -2,592 -1,221 4,349 -54.32%
Tax -1,455 -1,588 -118 -1,758 -1,825 -2,753 -4,798 -54.82%
NP -114 378 -3,640 -3,686 -4,417 -3,974 -449 -59.87%
-
NP to SH 234 910 -2,994 -3,352 -4,228 -3,885 -750 -
-
Tax Rate 108.50% 80.77% - - - - 110.32% -
Total Cost 32,317 37,883 46,111 58,783 74,773 92,259 106,526 -54.81%
-
Net Worth 38,958 37,008 37,008 37,008 37,008 370 398 2018.02%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 38,958 37,008 37,008 37,008 37,008 370 398 2018.02%
NOSH 299,679 284,679 284,679 284,679 284,679 284,679 284,679 3.47%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -0.35% 0.99% -8.57% -6.69% -6.28% -4.50% -0.42% -
ROE 0.60% 2.46% -8.09% -9.06% -11.42% -1,049.76% -188.18% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.75 13.44 14.92 19.35 24.71 31.01 37.26 -56.30%
EPS 0.08 0.32 -1.05 -1.18 -1.49 -1.36 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.13 0.0013 0.0014 1944.93%
Adjusted Per Share Value based on latest NOSH - 284,679
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.75 12.77 14.17 18.39 23.48 29.46 35.40 -54.78%
EPS 0.08 0.30 -1.00 -1.12 -1.41 -1.30 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1235 0.1235 0.1235 0.1235 0.0012 0.0013 2048.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.215 0.20 0.16 0.145 0.15 0.225 0.21 -
P/RPS 2.00 1.49 1.07 0.75 0.61 0.73 0.56 133.46%
P/EPS 275.35 62.57 -15.21 -12.31 -10.10 -16.49 -79.71 -
EY 0.36 1.60 -6.57 -8.12 -9.90 -6.07 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.54 1.23 1.12 1.15 173.08 150.00 -95.04%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 29/02/24 24/11/23 23/08/23 25/05/23 28/02/23 25/11/22 -
Price 0.215 0.16 0.21 0.13 0.18 0.185 0.21 -
P/RPS 2.00 1.19 1.41 0.67 0.73 0.60 0.56 133.46%
P/EPS 275.35 50.05 -19.97 -11.04 -12.12 -13.56 -79.71 -
EY 0.36 2.00 -5.01 -9.06 -8.25 -7.38 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.23 1.62 1.00 1.38 142.31 150.00 -95.04%

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