[FLEXI] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[FLEXI] FLEXIDYNAMIC HOLDINGS BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
FLEXI's Result
FLEXI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 38,261 88,285 105,778 56,886 49,839 -6.39%
PBT 1,966 -1,221 5,848 6,221 6,307 -25.26%
Tax -1,588 -2,753 -2,204 -1,618 -1,712 -1.86%
NP 378 -3,974 3,644 4,603 4,595 -46.42%
-
NP to SH 910 -3,871 3,252 4,527 4,605 -33.30%
-
Tax Rate 80.77% - 37.69% 26.01% 27.14% -
Total Cost 37,883 92,259 102,134 52,283 45,244 -4.33%
-
Net Worth 37,008 370 425 62 214 262.31%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 37,008 370 425 62 214 262.31%
NOSH 284,679 284,679 283,891 52,165 518 383.65%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 0.99% -4.50% 3.44% 8.09% 9.22% -
ROE 2.46% -1,045.98% 763.67% 7,231.86% 2,149.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 13.44 31.01 37.26 109.05 9,615.53 -80.64%
EPS 0.32 -1.36 1.22 34.52 888.45 -86.20%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.0013 0.0015 0.0012 0.4133 -25.09%
Adjusted Per Share Value based on latest NOSH - 52,165
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 12.54 28.95 34.68 18.65 16.34 -6.39%
EPS 0.30 -1.27 1.07 1.48 1.51 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.0012 0.0014 0.0002 0.0007 262.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 - - -
Price 0.20 0.225 0.45 0.00 0.00 -
P/RPS 1.49 0.73 1.21 0.00 0.00 -
P/EPS 62.57 -16.55 39.28 0.00 0.00 -
EY 1.60 -6.04 2.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 173.08 300.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/02/24 28/02/23 25/02/22 26/03/21 - -
Price 0.16 0.185 0.50 0.00 0.00 -
P/RPS 1.19 0.60 1.34 0.00 0.00 -
P/EPS 50.05 -13.61 43.65 0.00 0.00 -
EY 2.00 -7.35 2.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 142.31 333.33 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