PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 114.21%354.95K | 88.64%-755.53K | 101.66%1.43M | -222.72%-85.11M | -85.46%9.95M | -111.19%-2.5M | 41.73%-6.65M | -760.00%-85.91M | 563.15%69.35M | 348.88%68.44M |
Net profit before non-cash adjustment | -57.77%-2.19M | 114.03%146.42K | 128.06%290.95K | -99.73%-10.12M | -1,224.09%-6.65M | 70.87%-1.39M | -27.86%-1.04M | -1,230.17%-1.04M | 74.58%-5.07M | 102.55%591.45K |
Total adjustment of non-cash items | 335.03%900.29K | -386.91%-1.28M | -138.25%-148.77K | 338.10%4.33M | 196.76%4.59M | -112.04%-383.05K | -50.71%-263.15K | 577.49%388.94K | -117.26%-1.82M | -169.98%-4.75M |
-Depreciation and amortization | -1.28%383.42K | -2.60%381.91K | -2.73%381.8K | 2.16%1.56M | -67.59%383.28K | 51.37%388.39K | 999.32%392.1K | 708.52%392.51K | 264.14%1.52M | 396.53%1.18M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | 612.06%2.93M | 885.57%2.93M | ---- | ---- | ---- | -106.45%-571.46K | -107.62%-372.5K |
-Disposal profit | 7,720.60%1.43M | ---803.83K | -44.12%324.6K | -18.65%2.72M | 2,133.72%2.16M | -100.58%-18.77K | --0 | --580.89K | 87.96%3.34M | -94.57%96.57K |
-Net exchange gains and losses | ---- | --0 | --0 | --0 | --0 | 79.71%1.22K | ---394 | ---828 | 143.17%15.31K | 144.41%14.63K |
-Other non-cash items | -21.20%-913.75K | -31.23%-859.37K | -46.53%-855.17K | 53.22%-2.87M | 84.55%-875.33K | -510.70%-753.89K | -211.43%-654.86K | -348.94%-583.63K | -207.59%-6.13M | -256.59%-5.67M |
Changes in working capital | 326.02%1.64M | 107.10%379.35K | 101.51%1.29M | -204.06%-79.32M | -83.46%12M | -103.04%-727.07K | 48.73%-5.34M | -767.36%-85.26M | 1,462.80%76.23M | 752.96%72.59M |
-Change in receivables | 137.05%863.09K | 111.71%370.65K | 85.60%-836.7K | -157.51%-5.5M | 134.90%5.8M | -122.65%-2.33M | -201.74%-3.17M | 7.71%-5.81M | 179.65%9.57M | 122.95%2.47M |
-Change in inventory | -52.54%25.23K | -36.52%9.54K | -91.33%95.93K | 228.51%114.13K | -1,269.74%-1.06M | -95.00%53.16K | 129.94%15.03K | 222.88%1.11M | -90.13%34.74K | 99.13%-77.39K |
-Change in payables | -51.26%755.04K | 99.96%-838 | 102.52%2.03M | -210.96%-73.94M | -89.66%7.26M | -87.66%1.55M | 83.74%-2.19M | -2,959.40%-80.56M | 408.65%66.63M | 350.60%70.2M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 0 | 0 | 29.79%-330.91K | 81.12%-88.97K | -128.35%-75.76K | 21.41%-76.4K | 47.19%-89.78K | -23.08%-471.29K | -471.29K | |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 84.79%-5.83K | 73.93%-17.05K | 90.26%-11.3K | -155.97%-510.71K | -45.81%-290.91K | 92.65%-38.34K | -124.17%-65.42K | -146.16%-116.03K | 59.26%-199.52K | -199.52K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 0 | 0 |
Operating cash flow | 113.37%349.11K | 88.62%-772.58K | 101.65%1.42M | -225.15%-85.95M | -85.88%9.57M | -111.84%-2.61M | 39.57%-6.79M | -769.14%-86.11M | 533.41%68.68M | 338.86%67.76M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 86.39%-7.72K | -440.26%-21.11K | --0 | -539.22%-1.73M | -1,435.50%-1.56M | -104.46%-56.71K | 99.76%-3.91K | ---117.02K | 72.05%-271.4K | 115.10%116.6K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---120.27K | -103.01%-120.27K | ---- | ---- | ---- | --0 | 116.56%4M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 6,256.57%300.03K | ---- |
Net investment product transactions | 98.00%-100.25K | --250.05K | 2,439.60%375.2K | 98.90%-824.65K | 105.83%4.18M | -45.92%-5.02M | --0 | --14.77K | -19.71%-75.17M | -13.46%-71.73M |
Interest received (cash flow from investment activities) | 48.30%1.24M | -20.35%585.33K | 49.05%1.01M | 190.49%3.27M | 285.35%1.02M | 230.66%833.11K | 139.01%734.91K | 125.78%677.38K | 0.92%1.12M | 49.44%264.85K |
Investing cash flow | 125.90%1.13M | 11.39%814.27K | 140.79%1.38M | 100.79%586.24K | 105.42%3.63M | 1.36%-4.35M | 204.67%731.01K | 130.98%575.13K | 15.85%-74.02M | 24.76%-67.05M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -131.03%-539.85K | 142.77%1.65M | -140.88%-795.55K | 322.30%1.7M | 1,431.58%1.87M | -2.36%1.74M | -10,632.32%-3.86M | 173.95%1.95M | -266.16%-763.71K | 26,728.73%122.34K |
Net common stock issuance | ---- | --0 | --0 | 3,459.25%78.85M | -100.02%-1 | --1 | --0 | 3,468.47%78.85M | -95.92%2.22M | -99.99%5.73K |
Increase or decrease of lease financing | -13.75%-24.69K | -7.55%-24.43K | -7.58%-24.1K | -22.72%-92.3K | 66.13%-25.48K | -277.20%-21.71K | -270.78%-22.71K | -265.78%-22.4K | -197.35%-75.21K | ---75.21K |
Interest paid (cash flow from financing activities) | -3,017.89%-107.91K | -2,404.92%-91.66K | -3,793.45%-154.49K | -273.01%-67.35K | -114.90%-56.26K | 98.47%-3.46K | ---3.66K | 97.67%-3.97K | -70.95%-18.06K | 3.60%377.67K |
Net other fund-raising expenses | ---89.5K | ---254K | ---183.07K | 146.98%638.07K | --0 | --0 | ---- | ---- | 62.53%-1.36M | -89.74%695.84K |
Financing cash flow | -144.44%-761.95K | 139.44%1.28M | -101.43%-1.16M | 37,341,118.43%81.03M | 59.09%1.79M | 113.87%1.71M | -125.40%-3.25M | 5,265.26%80.77M | -100.00%217 | -98.03%1.13M |
Net cash flow | ||||||||||
Beginning cash position | 6.38%136.67M | -1.76%135.35M | -92.94%469K | -83.65%1.05M | 81.83%123.21M | 153.82%128.47M | 3,525.55%137.78M | -28.66%6.64M | -89.17%6.44M | -5.51%67.76M |
Current changes in cash | 113.61%714.7K | 114.22%1.32M | 134.51%1.64M | 18.94%-4.33M | 715.76%14.99M | -199.33%-5.25M | -1,182.95%-9.31M | 64.25%-4.76M | 89.85%-5.34M | 103.05%1.84M |
Effect of exchange rate changes | ---- | --0 | --0 | 244.84%56.61K | 309.46%53.65K | 7.16%-12.51K | --0 | 33,543.48%15.48K | 88.48%-39.09K | -295.25%-25.61K |
Cash adjustments other than cash changes | --0 | --0 | -1.95%133.23M | ---- | ---- | -100.00%1 | ---1 | --135.89M | ---- | ---- |
End cash Position | 11.51%137.39M | 6.38%136.67M | -1.76%135.35M | -406.46%-3.22M | -406.46%-3.22M | 81.83%123.21M | 153.82%128.47M | 3,525.55%137.78M | -83.65%1.05M | -83.65%1.05M |
Free cash flow | 112.79%341.39K | 88.32%-793.69K | 101.64%1.42M | -228.72%-87.83M | -89.04%7.86M | -112.81%-2.67M | 44.50%-6.79M | -614.77%-86.23M | 266.57%68.24M | 234.57%71.71M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.