[AIMFLEX] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -99.05%
YoY- -99.36%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 75,747 67,480 67,620 92,876 66,966 53,046 59,584 17.30%
PBT 4,845 1,806 -650 700 9,155 7,890 9,964 -38.08%
Tax -116 -636 -168 -628 -1,537 -1,153 -1,234 -79.23%
NP 4,729 1,170 -818 72 7,618 6,737 8,730 -33.47%
-
NP to SH 4,729 1,170 -818 72 7,618 6,737 8,730 -33.47%
-
Tax Rate 2.39% 35.22% - 89.71% 16.79% 14.61% 12.38% -
Total Cost 71,018 66,309 68,438 92,804 59,348 46,309 50,854 24.86%
-
Net Worth 73,447 73,447 73,444 85,594 73,288 73,288 73,288 0.14%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 3,053 4,071 - -
Div Payout % - - - - 40.09% 60.43% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 73,447 73,447 73,444 85,594 73,288 73,288 73,288 0.14%
NOSH 1,224,121 1,224,121 1,224,121 1,223,393 1,221,477 1,221,477 1,221,477 0.14%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.24% 1.73% -1.21% 0.08% 11.38% 12.70% 14.65% -
ROE 6.44% 1.59% -1.11% 0.08% 10.39% 9.19% 11.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.19 5.51 5.52 7.60 5.48 4.34 4.88 17.12%
EPS 0.39 0.09 -0.06 0.00 0.62 0.55 0.72 -33.47%
DPS 0.00 0.00 0.00 0.00 0.25 0.33 0.00 -
NAPS 0.06 0.06 0.06 0.07 0.06 0.06 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 1,223,393
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.14 4.58 4.59 6.31 4.55 3.60 4.05 17.17%
EPS 0.32 0.08 -0.06 0.00 0.52 0.46 0.59 -33.41%
DPS 0.00 0.00 0.00 0.00 0.21 0.28 0.00 -
NAPS 0.0499 0.0499 0.0499 0.0581 0.0498 0.0498 0.0498 0.13%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.145 0.16 0.16 0.245 0.215 0.205 0.175 -
P/RPS 2.34 2.90 2.90 3.23 3.92 4.72 3.59 -24.76%
P/EPS 37.53 167.31 -239.43 4,160.85 34.47 37.17 24.49 32.81%
EY 2.66 0.60 -0.42 0.02 2.90 2.69 4.08 -24.75%
DY 0.00 0.00 0.00 0.00 1.16 1.63 0.00 -
P/NAPS 2.42 2.67 2.67 3.50 3.58 3.42 2.92 -11.73%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 30/11/21 24/08/21 27/05/21 25/02/21 24/11/20 19/08/20 -
Price 0.155 0.16 0.185 0.21 0.255 0.235 0.23 -
P/RPS 2.50 2.90 3.35 2.76 4.65 5.41 4.72 -34.46%
P/EPS 40.12 167.31 -276.84 3,566.44 40.89 42.61 32.18 15.79%
EY 2.49 0.60 -0.36 0.03 2.45 2.35 3.11 -13.74%
DY 0.00 0.00 0.00 0.00 0.98 1.42 0.00 -
P/NAPS 2.58 2.67 3.08 3.00 4.25 3.92 3.83 -23.09%

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