[AIMFLEX] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 243.11%
YoY- -82.62%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 94,406 95,824 75,747 67,480 67,620 92,876 66,966 25.80%
PBT 17,294 18,892 4,845 1,806 -650 700 9,155 52.99%
Tax -4,534 -7,120 -116 -636 -168 -628 -1,537 106.09%
NP 12,760 11,772 4,729 1,170 -818 72 7,618 41.17%
-
NP to SH 12,760 11,772 4,729 1,170 -818 72 7,618 41.17%
-
Tax Rate 26.22% 37.69% 2.39% 35.22% - 89.71% 16.79% -
Total Cost 81,646 84,052 71,018 66,309 68,438 92,804 59,348 23.76%
-
Net Worth 103,956 85,688 73,447 73,447 73,444 85,594 73,288 26.32%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 3,053 -
Div Payout % - - - - - - 40.09% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 103,956 85,688 73,447 73,447 73,444 85,594 73,288 26.32%
NOSH 1,468,945 1,224,121 1,224,121 1,224,121 1,224,121 1,223,393 1,221,477 13.12%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.52% 12.29% 6.24% 1.73% -1.21% 0.08% 11.38% -
ROE 12.27% 13.74% 6.44% 1.59% -1.11% 0.08% 10.39% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.27 7.83 6.19 5.51 5.52 7.60 5.48 20.79%
EPS 1.00 0.96 0.39 0.09 -0.06 0.00 0.62 37.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.08 0.07 0.06 0.06 0.06 0.07 0.06 21.20%
Adjusted Per Share Value based on latest NOSH - 1,224,121
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.05 7.15 5.65 5.04 5.05 6.93 5.00 25.82%
EPS 0.95 0.88 0.35 0.09 -0.06 0.01 0.57 40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.0776 0.0639 0.0548 0.0548 0.0548 0.0639 0.0547 26.33%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.125 0.15 0.145 0.16 0.16 0.245 0.215 -
P/RPS 1.72 1.92 2.34 2.90 2.90 3.23 3.92 -42.34%
P/EPS 12.73 15.60 37.53 167.31 -239.43 4,160.85 34.47 -48.61%
EY 7.86 6.41 2.66 0.60 -0.42 0.02 2.90 94.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 1.56 2.14 2.42 2.67 2.67 3.50 3.58 -42.61%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 27/05/22 25/02/22 30/11/21 24/08/21 27/05/21 25/02/21 -
Price 0.12 0.13 0.155 0.16 0.185 0.21 0.255 -
P/RPS 1.65 1.66 2.50 2.90 3.35 2.76 4.65 -49.97%
P/EPS 12.22 13.52 40.12 167.31 -276.84 3,566.44 40.89 -55.39%
EY 8.18 7.40 2.49 0.60 -0.36 0.03 2.45 123.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.98 -
P/NAPS 1.50 1.86 2.58 2.67 3.08 3.00 4.25 -50.15%

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