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

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 129.24%
YoY- -31.88%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 8,655 5,503 13,300 10,803 12,865 18,129 28,559 -54.78%
PBT 1,206 -950 934 776 -4,282 644 270 170.48%
Tax 78 39 -1,488 -217 1,548 -1,601 -1,555 -
NP 1,284 -911 -554 559 -2,734 -957 -1,285 -
-
NP to SH 1,397 -824 -396 733 -2,507 -1,182 -1,272 -
-
Tax Rate -6.47% - 159.31% 27.96% - 248.60% 575.93% -
Total Cost 7,371 6,414 13,854 10,244 15,599 19,086 29,844 -60.53%
-
Net Worth 37,008 37,008 37,008 37,008 370 398 398 1935.58%
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 37,008 37,008 37,008 37,008 370 398 398 1935.58%
NOSH 284,679 284,679 284,679 284,679 284,679 284,679 284,403 0.06%
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 14.84% -16.55% -4.17% 5.17% -21.25% -5.28% -4.50% -
ROE 3.77% -2.23% -1.07% 1.98% -677.42% -296.57% -319.16% -
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 3.04 1.93 4.67 3.79 4.52 6.37 10.03 -54.78%
EPS 0.49 -0.29 -0.14 0.26 -0.88 -0.41 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.0013 0.0014 0.0014 1933.72%
Adjusted Per Share Value based on latest NOSH - 284,679
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.89 1.84 4.44 3.60 4.29 6.05 9.53 -54.76%
EPS 0.47 -0.27 -0.13 0.24 -0.84 -0.39 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1235 0.1235 0.1235 0.0012 0.0013 0.0013 1964.80%
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 0.20 0.16 0.145 0.15 0.225 0.21 0.41 -
P/RPS 6.58 8.28 3.10 3.95 4.98 3.30 4.09 37.18%
P/EPS 40.76 -55.28 -104.24 58.26 -25.55 -50.58 -91.76 -
EY 2.45 -1.81 -0.96 1.72 -3.91 -1.98 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.23 1.12 1.15 173.08 150.00 292.86 -96.94%
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 29/02/24 24/11/23 23/08/23 25/05/23 28/02/23 25/11/22 25/08/22 -
Price 0.16 0.21 0.13 0.18 0.185 0.21 0.28 -
P/RPS 5.26 10.86 2.78 4.74 4.09 3.30 2.79 52.43%
P/EPS 32.60 -72.55 -93.46 69.91 -21.01 -50.58 -62.67 -
EY 3.07 -1.38 -1.07 1.43 -4.76 -1.98 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.62 1.00 1.38 142.31 150.00 200.00 -96.61%

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