[AIMFLEX] QoQ Cumulative 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- 314.67%
YoY- -82.62%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 47,203 23,956 75,747 50,610 33,810 23,219 66,966 -20.84%
PBT 8,647 4,723 4,845 1,355 -325 175 9,155 -3.74%
Tax -2,267 -1,780 -116 -477 -84 -157 -1,537 29.66%
NP 6,380 2,943 4,729 878 -409 18 7,618 -11.17%
-
NP to SH 6,380 2,943 4,729 878 -409 18 7,618 -11.17%
-
Tax Rate 26.22% 37.69% 2.39% 35.20% - 89.71% 16.79% -
Total Cost 40,823 21,013 71,018 49,732 34,219 23,201 59,348 -22.13%
-
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 6.14% 3.43% 6.44% 1.20% -0.56% 0.02% 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 3.63 1.96 6.19 4.13 2.76 1.90 5.48 -24.06%
EPS 0.50 0.24 0.39 0.07 -0.03 0.00 0.62 -13.39%
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 3.52 1.79 5.65 3.78 2.52 1.73 5.00 -20.91%
EPS 0.48 0.22 0.35 0.07 -0.03 0.00 0.57 -10.85%
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 3.44 7.66 2.34 3.87 5.79 12.90 3.92 -8.36%
P/EPS 25.46 62.39 37.53 223.07 -478.86 16,643.40 34.47 -18.33%
EY 3.93 1.60 2.66 0.45 -0.21 0.01 2.90 22.52%
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 3.30 6.64 2.50 3.87 6.70 11.06 4.65 -20.48%
P/EPS 24.44 54.07 40.12 223.07 -553.68 14,265.77 40.89 -29.11%
EY 4.09 1.85 2.49 0.45 -0.18 0.01 2.45 40.85%
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