[AIMFLEX] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[AIMFLEX] AIMFLEX BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -92.85%
YoY- -65.44%
Quarter Report
Latest QR
Upcoming QR
AIMFLEX's Result
AIMFLEX's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 85,060 58,919 40,969 17,212 91,737 72,968 47,203 47.92%
PBT 12,218 9,021 5,337 1,423 17,926 13,600 8,647 25.83%
Tax -2,868 -2,418 -1,301 -285 -3,707 -3,392 -2,267 16.92%
NP 9,350 6,603 4,036 1,138 14,219 10,208 6,380 28.93%
-
NP to SH 9,116 6,358 3,986 1,017 14,219 10,208 6,380 26.77%
-
Tax Rate 23.47% 26.80% 24.38% 20.03% 20.68% 24.94% 26.22% -
Total Cost 75,710 52,316 36,933 16,074 77,518 62,760 40,823 50.77%
-
Net Worth 132,543 132,269 132,205 117,515 117,515 117,515 103,956 17.52%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 132,543 132,269 132,205 117,515 117,515 117,515 103,956 17.52%
NOSH 1,472,742 1,471,409 1,468,945 1,468,945 1,468,945 1,468,945 1,468,945 0.17%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.99% 11.21% 9.85% 6.61% 15.50% 13.99% 13.52% -
ROE 6.88% 4.81% 3.02% 0.87% 12.10% 8.69% 6.14% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.78 4.01 2.79 1.17 6.25 4.97 3.63 36.24%
EPS 0.62 0.43 0.27 0.07 1.04 0.77 0.50 15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.08 0.08 0.08 8.14%
Adjusted Per Share Value based on latest NOSH - 1,468,945
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.35 4.40 3.06 1.28 6.85 5.45 3.52 48.03%
EPS 0.68 0.47 0.30 0.08 1.06 0.76 0.48 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0987 0.0987 0.0877 0.0877 0.0877 0.0776 17.49%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.165 0.225 0.16 0.17 0.15 0.15 0.125 -
P/RPS 2.86 5.61 5.74 14.51 2.40 3.02 3.44 -11.55%
P/EPS 26.66 52.01 58.96 245.55 15.50 21.59 25.46 3.10%
EY 3.75 1.92 1.70 0.41 6.45 4.63 3.93 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.50 1.78 2.13 1.88 1.88 1.56 11.19%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 29/08/23 30/05/23 22/02/23 29/11/22 24/08/22 -
Price 0.16 0.19 0.215 0.17 0.145 0.16 0.12 -
P/RPS 2.77 4.74 7.71 14.51 2.32 3.22 3.30 -10.98%
P/EPS 25.85 43.92 79.23 245.55 14.98 23.02 24.44 3.79%
EY 3.87 2.28 1.26 0.41 6.68 4.34 4.09 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.11 2.39 2.13 1.81 2.00 1.50 12.05%

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