[FLEXI] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ--%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 100,161 104,680 99,272 56,886 0 0 0 -
PBT 6,080 6,274 1,688 6,221 0 0 0 -
Tax -2,276 -2,786 -2,764 -1,618 0 0 0 -
NP 3,804 3,488 -1,076 4,603 0 0 0 -
-
NP to SH 3,498 3,338 -1,528 4,527 0 0 0 -
-
Tax Rate 37.43% 44.41% 163.74% 26.01% - - - -
Total Cost 96,357 101,192 100,348 52,283 0 0 0 -
-
Net Worth 425 397 294 62 0 0 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 425 397 294 62 0 0 0 -
NOSH 283,891 283,891 283,891 52,165 518 518 518 6571.37%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.80% 3.33% -1.08% 8.09% 0.00% 0.00% 0.00% -
ROE 821.60% 839.86% -518.91% 7,231.86% 0.00% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.28 36.87 47.20 109.05 0.00 0.00 0.00 -
EPS 1.35 1.34 -0.72 34.52 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0015 0.0014 0.0014 0.0012 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 52,165
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.42 34.93 33.13 18.98 0.00 0.00 0.00 -
EPS 1.17 1.11 -0.51 1.51 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0014 0.0013 0.001 0.0002 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 - - - - -
Price 0.30 0.385 0.405 0.00 0.00 0.00 0.00 -
P/RPS 0.85 1.04 0.86 0.00 0.00 0.00 0.00 -
P/EPS 24.34 32.74 -55.75 0.00 0.00 0.00 0.00 -
EY 4.11 3.05 -1.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 200.00 275.00 289.29 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 23/08/21 28/05/21 26/03/21 - - - -
Price 0.35 0.385 0.495 0.00 0.00 0.00 0.00 -
P/RPS 0.99 1.04 1.05 0.00 0.00 0.00 0.00 -
P/EPS 28.40 32.74 -68.14 0.00 0.00 0.00 0.00 -
EY 3.52 3.05 -1.47 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 233.33 275.00 353.57 0.00 0.00 0.00 0.00 -

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