[AIMFLEX] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 438.61%
YoY- -37.92%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 72,968 47,203 23,956 75,747 50,610 33,810 23,219 114.39%
PBT 13,600 8,647 4,723 4,845 1,355 -325 175 1716.28%
Tax -3,392 -2,267 -1,780 -116 -477 -84 -157 674.26%
NP 10,208 6,380 2,943 4,729 878 -409 18 6725.01%
-
NP to SH 10,208 6,380 2,943 4,729 878 -409 18 6725.01%
-
Tax Rate 24.94% 26.22% 37.69% 2.39% 35.20% - 89.71% -
Total Cost 62,760 40,823 21,013 71,018 49,732 34,219 23,201 94.02%
-
Net Worth 117,515 103,956 85,688 73,447 73,447 73,444 85,594 23.50%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 117,515 103,956 85,688 73,447 73,447 73,444 85,594 23.50%
NOSH 1,468,945 1,468,945 1,224,121 1,224,121 1,224,121 1,224,121 1,223,393 12.95%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 13.99% 13.52% 12.29% 6.24% 1.73% -1.21% 0.08% -
ROE 8.69% 6.14% 3.43% 6.44% 1.20% -0.56% 0.02% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.97 3.63 1.96 6.19 4.13 2.76 1.90 89.73%
EPS 0.77 0.50 0.24 0.39 0.07 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.06 0.06 0.06 0.07 9.30%
Adjusted Per Share Value based on latest NOSH - 1,224,121
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.45 3.52 1.79 5.65 3.78 2.52 1.73 114.74%
EPS 0.76 0.48 0.22 0.35 0.07 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0776 0.0639 0.0548 0.0548 0.0548 0.0639 23.47%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.15 0.125 0.15 0.145 0.16 0.16 0.245 -
P/RPS 3.02 3.44 7.66 2.34 3.87 5.79 12.90 -61.98%
P/EPS 21.59 25.46 62.39 37.53 223.07 -478.86 16,643.40 -98.80%
EY 4.63 3.93 1.60 2.66 0.45 -0.21 0.01 5862.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.56 2.14 2.42 2.67 2.67 3.50 -33.89%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 27/05/22 25/02/22 30/11/21 24/08/21 27/05/21 -
Price 0.16 0.12 0.13 0.155 0.16 0.185 0.21 -
P/RPS 3.22 3.30 6.64 2.50 3.87 6.70 11.06 -56.03%
P/EPS 23.02 24.44 54.07 40.12 223.07 -553.68 14,265.77 -98.61%
EY 4.34 4.09 1.85 2.49 0.45 -0.18 0.01 5611.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.50 1.86 2.58 2.67 3.08 3.00 -23.66%

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