[FLEXI] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -26.87%
YoY- 78.39%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 106,077 110,729 109,692 105,778 97,000 74,219 46,697 72.71%
PBT 4,349 5,128 7,573 5,848 6,976 5,553 2,838 32.88%
Tax -4,798 -3,511 -2,658 -2,204 -2,185 -1,871 -1,169 156.12%
NP -449 1,617 4,915 3,644 4,791 3,682 1,669 -
-
NP to SH -750 1,387 4,710 3,252 4,447 3,492 1,441 -
-
Tax Rate 110.32% 68.47% 35.10% 37.69% 31.32% 33.69% 41.19% -
Total Cost 106,526 109,112 104,777 102,134 92,209 70,537 45,028 77.45%
-
Net Worth 398 398 454 425 425 397 294 22.35%
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 398 398 454 425 425 397 294 22.35%
NOSH 284,679 284,403 284,403 283,891 283,891 283,891 283,891 0.18%
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 -0.42% 1.46% 4.48% 3.44% 4.94% 4.96% 3.57% -
ROE -188.18% 348.01% 1,036.77% 763.67% 1,044.30% 878.61% 489.36% -
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 37.26 38.90 38.63 37.26 34.17 26.14 22.20 41.18%
EPS -0.26 0.49 1.66 1.15 1.57 1.23 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0014 0.0014 0.0016 0.0015 0.0015 0.0014 0.0014 0.00%
Adjusted Per Share Value based on latest NOSH - 283,891
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 35.40 36.95 36.60 35.30 32.37 24.77 15.58 72.74%
EPS -0.25 0.46 1.57 1.09 1.48 1.17 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0013 0.0013 0.0015 0.0014 0.0014 0.0013 0.001 19.09%
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 0.21 0.41 0.47 0.45 0.30 0.385 0.405 -
P/RPS 0.56 1.05 1.22 1.21 0.88 1.47 1.82 -54.39%
P/EPS -79.71 84.15 28.33 39.28 19.15 31.30 59.11 -
EY -1.25 1.19 3.53 2.55 5.22 3.19 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 150.00 292.86 293.75 300.00 200.00 275.00 289.29 -35.43%
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 25/11/22 25/08/22 26/05/22 25/02/22 22/11/21 - - -
Price 0.21 0.28 0.425 0.50 0.35 0.00 0.00 -
P/RPS 0.56 0.72 1.10 1.34 1.02 0.00 0.00 -
P/EPS -79.71 57.47 25.62 43.65 22.34 0.00 0.00 -
EY -1.25 1.74 3.90 2.29 4.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 150.00 200.00 265.63 333.33 233.33 0.00 0.00 -

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