[FLEXI] QoQ 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- -218.22%
YoY- -162.02%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
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 10,803 12,865 18,129 28,559 28,732 30,657 22,781 -39.21%
PBT 776 -4,282 644 270 2,147 1,288 1,423 -33.27%
Tax -217 1,548 -1,601 -1,555 -1,145 -497 -314 -21.85%
NP 559 -2,734 -957 -1,285 1,002 791 1,109 -36.69%
-
NP to SH 733 -2,507 -1,182 -1,272 1,076 628 955 -16.18%
-
Tax Rate 27.96% - 248.60% 575.93% 53.33% 38.59% 22.07% -
Total Cost 10,244 15,599 19,086 29,844 27,730 29,866 21,672 -39.34%
-
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% -21.25% -5.28% -4.50% 3.49% 2.58% 4.87% -
ROE 1.98% -677.42% -296.57% -319.16% 236.85% 147.47% 224.26% -
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 3.79 4.52 6.37 10.03 10.12 10.80 8.02 -39.35%
EPS 0.26 -0.88 -0.41 -0.45 0.38 0.22 0.34 -16.38%
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 3.54 4.22 5.94 9.36 9.42 10.05 7.47 -39.24%
EPS 0.24 -0.82 -0.39 -0.42 0.35 0.21 0.31 -15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.0012 0.0013 0.0013 0.0015 0.0014 0.0014 1863.37%
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 3.95 4.98 3.30 4.09 4.64 4.17 3.74 3.71%
P/EPS 58.26 -25.55 -50.58 -91.76 124.02 203.43 89.18 -24.72%
EY 1.72 -3.91 -1.98 -1.09 0.81 0.49 1.12 33.14%
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 4.74 4.09 3.30 2.79 4.20 4.63 4.36 5.73%
P/EPS 69.91 -21.01 -50.58 -62.67 112.15 226.03 104.04 -23.30%
EY 1.43 -4.76 -1.98 -1.60 0.89 0.44 0.96 30.46%
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