[FLEXI] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -20.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 105,778 97,000 74,219 46,697 21,879 0 -
PBT 5,848 6,976 5,553 2,838 2,416 0 -
Tax -2,204 -2,185 -1,871 -1,169 -478 0 -
NP 3,644 4,791 3,682 1,669 1,938 0 -
-
NP to SH 3,252 4,447 3,492 1,441 1,823 0 -
-
Tax Rate 37.69% 31.32% 33.69% 41.19% 19.78% - -
Total Cost 102,134 92,209 70,537 45,028 19,941 0 -
-
Net Worth 425 425 397 294 62 0 -
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 425 425 397 294 62 0 -
NOSH 283,891 283,891 283,891 283,891 52,165 0 -
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.44% 4.94% 4.96% 3.57% 8.86% 0.00% -
ROE 763.67% 1,044.30% 878.61% 489.36% 2,912.23% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.26 34.17 26.14 22.20 41.94 0.00 -
EPS 1.15 1.57 1.23 0.69 3.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0015 0.0015 0.0014 0.0014 0.0012 0.00 -
Adjusted Per Share Value based on latest NOSH - 283,891
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.68 31.80 24.33 15.31 7.17 0.00 -
EPS 1.07 1.46 1.14 0.47 0.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0014 0.0014 0.0013 0.001 0.0002 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 - - -
Price 0.45 0.30 0.385 0.405 0.00 0.00 -
P/RPS 1.21 0.88 1.47 1.82 0.00 0.00 -
P/EPS 39.28 19.15 31.30 59.11 0.00 0.00 -
EY 2.55 5.22 3.19 1.69 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 300.00 200.00 275.00 289.29 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/02/22 22/11/21 - - - - -
Price 0.50 0.35 0.00 0.00 0.00 0.00 -
P/RPS 1.34 1.02 0.00 0.00 0.00 0.00 -
P/EPS 43.65 22.34 0.00 0.00 0.00 0.00 -
EY 2.29 4.48 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 333.33 233.33 0.00 0.00 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