[FLEXI] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 94.7%
YoY- 215.23%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 40,386 26,660 32,203 38,261 42,471 55,097 70,356 -30.86%
PBT 2,914 1,323 1,341 1,966 -3,522 -1,928 -2,592 -
Tax 249 109 -1,455 -1,588 -118 -1,758 -1,825 -
NP 3,163 1,432 -114 378 -3,640 -3,686 -4,417 -
-
NP to SH 3,450 1,772 234 910 -2,994 -3,352 -4,228 -
-
Tax Rate -8.54% -8.24% 108.50% 80.77% - - - -
Total Cost 37,223 25,228 32,317 37,883 46,111 58,783 74,773 -37.10%
-
Net Worth 42,699 41,955 38,958 37,008 37,008 37,008 37,008 9.97%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 42,699 41,955 38,958 37,008 37,008 37,008 37,008 9.97%
NOSH 304,999 299,679 299,679 284,679 284,679 284,679 284,679 4.69%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.83% 5.37% -0.35% 0.99% -8.57% -6.69% -6.28% -
ROE 8.08% 4.22% 0.60% 2.46% -8.09% -9.06% -11.42% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.24 8.90 10.75 13.44 14.92 19.35 24.71 -33.95%
EPS 1.13 0.59 0.08 0.32 -1.05 -1.18 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 304,999
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.24 8.74 10.56 12.54 13.92 18.06 23.07 -30.87%
EPS 1.13 0.58 0.08 0.30 -0.98 -1.10 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1376 0.1277 0.1213 0.1213 0.1213 0.1213 10.00%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.20 0.21 0.215 0.20 0.16 0.145 0.15 -
P/RPS 1.51 2.36 2.00 1.49 1.07 0.75 0.61 82.68%
P/EPS 17.68 35.52 275.35 62.57 -15.21 -12.31 -10.10 -
EY 5.66 2.82 0.36 1.60 -6.57 -8.12 -9.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 1.65 1.54 1.23 1.12 1.15 15.58%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 30/08/24 23/05/24 29/02/24 24/11/23 23/08/23 25/05/23 -
Price 0.175 0.205 0.215 0.16 0.21 0.13 0.18 -
P/RPS 1.32 2.30 2.00 1.19 1.41 0.67 0.73 48.26%
P/EPS 15.47 34.67 275.35 50.05 -19.97 -11.04 -12.12 -
EY 6.46 2.88 0.36 2.00 -5.01 -9.06 -8.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.46 1.65 1.23 1.62 1.00 1.38 -6.36%

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