[FLEXI] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -109.11%
YoY- -111.74%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 43,212 88,285 100,560 114,582 114,928 105,778 100,161 -42.93%
PBT 3,104 -1,221 4,081 4,834 8,588 5,848 6,080 -36.14%
Tax -868 -2,753 -5,734 -5,400 -4,580 -2,204 -2,276 -47.44%
NP 2,236 -3,974 -1,653 -566 4,008 3,644 3,804 -29.85%
-
NP to SH 2,932 -3,871 -1,834 -392 4,304 3,252 3,498 -11.11%
-
Tax Rate 27.96% - 140.50% 111.71% 53.33% 37.69% 37.43% -
Total Cost 40,976 92,259 102,213 115,148 110,920 102,134 96,357 -43.47%
-
Net Worth 37,008 370 398 398 454 425 425 1869.94%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 37,008 370 398 398 454 425 425 1869.94%
NOSH 284,679 284,679 284,679 284,403 284,403 283,891 283,891 0.18%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.17% -4.50% -1.64% -0.49% 3.49% 3.44% 3.80% -
ROE 7.92% -1,045.98% -460.33% -98.36% 947.40% 763.67% 821.60% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 15.18 31.01 35.32 40.25 40.48 37.26 35.28 -43.03%
EPS 1.04 -1.36 -0.64 -0.14 1.52 1.22 1.35 -15.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.0013 0.0014 0.0014 0.0016 0.0015 0.0015 1863.73%
Adjusted Per Share Value based on latest NOSH - 284,403
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.42 29.46 33.56 38.23 38.35 35.30 33.42 -42.92%
EPS 0.98 -1.29 -0.61 -0.13 1.44 1.09 1.17 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.0012 0.0013 0.0013 0.0015 0.0014 0.0014 1887.06%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.15 0.225 0.21 0.41 0.47 0.45 0.30 -
P/RPS 0.99 0.73 0.59 1.02 1.16 1.21 0.85 10.70%
P/EPS 14.56 -16.55 -32.59 -297.75 31.01 39.28 24.34 -29.02%
EY 6.87 -6.04 -3.07 -0.34 3.23 2.55 4.11 40.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 173.08 150.00 292.86 293.75 300.00 200.00 -96.80%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 25/11/22 25/08/22 26/05/22 25/02/22 22/11/21 -
Price 0.18 0.185 0.21 0.28 0.425 0.50 0.35 -
P/RPS 1.19 0.60 0.59 0.70 1.05 1.34 0.99 13.06%
P/EPS 17.48 -13.61 -32.59 -203.34 28.04 43.65 28.40 -27.66%
EY 5.72 -7.35 -3.07 -0.49 3.57 2.29 3.52 38.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 142.31 150.00 200.00 265.63 333.33 233.33 -96.73%

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