PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 1,243.29%11.42M | -14.36%-2.53M | -527.20%-7.91M | -19.10%-5.05M | -312.18%-2.43M | 111.61%850K | -143.11%-2.21M | 13.27%-1.26M | 58.90%-4.24M | 81.92%-590.45K |
Net profit before non-cash adjustment | 3.91%6.17M | -89.28%1.2M | 10.43%4.79M | 35.51%25.68M | 16.22%4.25M | -41.81%5.93M | 394.74%11.16M | -51.19%4.33M | -34.50%18.95M | -67.49%3.66M |
Total adjustment of non-cash items | -16.15%-7.8M | 75.65%-2.98M | -13.83%-6.22M | -29.83%-30.03M | -16.32%-5.6M | 39.76%-6.72M | -527.13%-12.25M | 45.53%-5.47M | 30.54%-23.13M | 61.74%-4.81M |
-Depreciation and amortization | 6.06%70K | 0.00%69K | 1.49%68K | 0.29%269.89K | 1.17%67.89K | -1.49%66K | 2.99%69K | -1.47%67K | 0.18%269.11K | -0.77%67.11K |
-Reversal of impairment losses recognized in profit and loss | --0 | --0 | --0 | 23.52%3.56K | -266.94%-444 | --1K | --0 | 200.00%3K | --2.88K | ---121 |
-Share of associates | -278.79%-125K | -66.18%-113K | -350.00%-171K | 78.93%-16.11K | 421.93%122.89K | 10.81%-33K | -94.29%-68K | -35.71%-38K | -1,099.29%-76.46K | 168.49%23.55K |
-Disposal profit | -21.24%-7.89M | 75.07%-2.99M | -11.42%-5.76M | -28.80%-29.18M | -10.83%-5.52M | 40.33%-6.51M | -489.92%-11.99M | 47.51%-5.17M | 31.06%-22.65M | 60.62%-4.98M |
-Net exchange gains and losses | --34K | 200.00%1K | 98.18%-2K | -288.76%-109.4K | -99.48%1.6K | --0 | 98.18%-1K | 8.33%-110K | 124.78%57.96K | 135.93%306.96K |
-Other non-cash items | 143.67%107K | 118.18%48K | -62.61%-361K | -37.06%-999.47K | -17.63%-268.47K | -20.69%-245K | -42.70%-264K | -96.46%-222K | -56.02%-729.24K | -149.68%-228.24K |
Changes in working capital | 699.39%13.05M | 33.93%-738K | -4,995.28%-6.47M | -1,035.35%-701.65K | -294.34%-1.09M | 125.65%1.63M | -118.49%-1.12M | 57.09%-127K | 98.96%-61.8K | 128.83%561.2K |
-Change in receivables | -214.01%-2.91M | 1,354.14%9.83M | -7,728.05%-6.42M | -311.11%-568.67K | -331.50%-234.67K | -1,527.69%-928K | 145.82%676K | 52.33%-82K | -70.19%269.37K | 158.17%101.37K |
-Change in payables | 83.56%268K | 42.46%-309K | -15.56%-52K | 59.85%-132.98K | -34.10%303.02K | 102.27%146K | -109.31%-537K | 63.71%-45K | 92.43%-331.17K | -35.67%459.83K |
-Changes in other current assets | 550.10%15.7M | ---- | ---- | ---- | ---- | --2.42M | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 0 | 0 | 0 | -29.14%565.43K | -99.10%431 | 617.81%524K | 0 | -90.00%41K | -85.81%797.95K | -98.83%47.95K |
Interest paid (cash flow from operating activities) | 0 | 0 | ||||||||
Interest received (cash flow from operating activities) | 207.23%255K | -66.67%26K | 1,602.13%800K | -56.80%228.76K | -94.06%20.76K | 13.70%83K | 25.81%78K | 4.44%47K | 203.07%529.5K | 1,438.78%349.5K |
Tax refund paid | -12.28%-64K | 37.50%-50K | 12.84%-95K | 56.69%-382.13K | -31.86%-136.13K | 80.28%-57K | 53.49%-80K | 65.72%-109K | -33.12%-882.24K | 75.23%-103.24K |
Other operating cash inflow (outflow) | -958.95%-13.36M | -2,669.04%-9.38M | 311.25%4.98M | -189.31%-3.94M | 94.21%-687.53K | -678.90%-1.26M | -87.85%365K | -118.03%-2.36M | 4.41M | -1,137.09%-11.87M |
Operating cash flow | -1,371.74%-1.76M | -546.40%-11.93M | 38.79%-2.23M | -1,495.07%-8.58M | 73.41%-3.24M | 101.90%138K | -122.27%-1.85M | -130.97%-3.64M | 111.85%615.11K | -862.56%-12.17M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---25K | 35.71%-9K | --0 | 14.31%-20.18K | 97.27%-179 | --0 | -100.00%-14K | 40.00%-6K | -201.31%-23.55K | -3,659.78%-6.55K |
Net intangibles purchase and sale | ---1K | ---- | ---- | --0 | --0 | --0 | ---- | ---- | ---2.7K | ---1.7K |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net changes in other investments | -98.79%6K | -141.28%-684K | 75.64%-19K | -22.61%2.11M | -99.57%33.2K | 111.72%494K | -77.14%1.66M | 99.04%-78K | -8.13%2.72M | 758.93%7.77M |
Investing cash flow | -104.05%-20K | -142.30%-695K | 77.38%-19K | -22.61%2.09M | -99.57%33.02K | 111.72%494K | -77.31%1.64M | 98.96%-84K | -8.78%2.7M | 758.34%7.76M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 1,943.50%7.37M | 164.29%11.1M | --4.6M | --7.1M | --3.3M | ---400K | --4.2M | --0 | --0 | --0 |
Increase or decrease of lease financing | -6.67%-48K | -2.17%-47K | -6.67%-48K | 0.00%-181.59K | 0.00%-45.59K | 0.00%-45K | 0.00%-46K | 0.00%-45K | 0.00%-181.59K | 0.00%-45.59K |
Cash dividends paid | ---- | ---- | ---- | 0.00%-3.93M | 0.00%99 | --0 | ---- | ---- | ---3.93M | --99 |
Interest paid (cash flow from financing activities) | -441.07%-303K | -1,010.53%-211K | ---93K | ---133.65K | ---58.65K | ---56K | ---19K | --0 | --0 | --0 |
Financing cash flow | 717.56%3.09M | 5,163.11%10.84M | 10,008.89%4.46M | 169.48%2.86M | 7,125.89%3.2M | -1,013.33%-501K | 105.18%206K | 0.00%-45K | -2,163.66%-4.11M | 0.22%-45.49K |
Net cash flow | ||||||||||
Beginning cash position | 1,012.73%612K | 4,684.00%2.39M | -95.23%177K | -18.79%3.71M | -97.80%186K | -99.72%55K | -99.40%50K | -18.80%3.71M | -34.19%4.57M | 98.10%8.47M |
Current changes in cash | 906.87%1.32M | -44,575.00%-1.78M | 158.75%2.21M | -354.89%-3.64M | 99.84%-7.27K | 101.14%131K | -99.97%4K | -204.35%-3.77M | 66.88%-800.03K | -1,299.55%-4.45M |
Effect of exchange rate changes | ---34K | -200.00%-1K | -98.18%2K | 288.76%109.4K | 99.48%-1.6K | --0 | -98.18%1K | -8.33%110K | -230.69%-57.96K | -285.38%-306.96K |
End cash Position | 919.89%1.9M | 1,012.73%612K | 4,684.00%2.39M | -95.22%177.25K | -95.22%177.25K | -97.80%186K | -99.72%55K | -99.40%50K | -18.79%3.71M | -18.79%3.71M |
Free cash flow | -1,390.58%-1.78M | -542.12%-11.94M | 38.89%-2.23M | -1,560.69%-8.6M | 73.43%-3.24M | 101.90%138K | -122.46%-1.86M | -131.04%-3.64M | 111.33%588.86K | -862.99%-12.18M |
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.