(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 31.96%24.67M | -27.63%24.52M | -22.77%18.7M | -30.40%33.87M | 16.73%24.21M | 57.15%48.67M | 44.26%20.74M | 23.59%30.97M | 32.69%14.38M | -4.28%25.06M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -225.00%-52K | -64.71%-56K | -33.33%-16K | 88.36%-34K | 94.52%-12K | 37.87%-292K | 31.35%-219K | -6,614.29%-470K | -31,800.00%-319K | 63.16%-7K |
Attributable subsidiary (profit) loss | -174.77%-249K | 6.25%-15K | 1,950.00%333K | 72.41%-16K | -112.08%-18K | 42.00%-58K | 473.08%149K | -412.50%-100K | 139.39%26K | 196.97%32K |
Impairment and provisions: | -78.44%36K | -82.10%165K | 528.21%167K | 254.70%922K | -126.35%-39K | -287.01%-596K | 142.62%148K | 89.36%-154K | 106.69%61K | -180.43%-1.45M |
-Impairment of trade receivables (reversal) | ---- | -82.10%165K | 341.46%99K | 254.70%922K | -127.70%-41K | -218.72%-596K | 142.62%148K | 87.08%-187K | 106.69%61K | -180.43%-1.45M |
-Other impairments and provisions | -47.06%36K | ---- | 3,300.00%68K | ---- | --2K | ---- | ---- | --33K | ---- | ---- |
Asset sale loss (gain): | -935.71%-351K | 107.50%122K | 110.74%42K | -290.17%-1.63M | 66.64%-391K | -68.83%-417K | -400.85%-1.17M | 86.45%-247K | 85.84%-234K | -212.16%-1.82M |
-Loss (gain) on sale of property, machinery and equipment | -1,196.88%-351K | 106.88%112K | 108.18%32K | -290.17%-1.63M | 66.64%-391K | -68.83%-417K | -400.85%-1.17M | 86.45%-247K | 85.84%-234K | -227.29%-1.82M |
-Loss (gain) from selling other assets | ---- | --10K | --10K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | 2.90%13.21M | 24.97%25.71M | 45.19%12.84M | 41.93%20.58M | 34.23%8.84M | 11.94%14.5M | 3.72%6.59M | 5.99%12.95M | 1.53%6.35M | 4.49%12.22M |
-Depreciation | 2.90%13.21M | 24.97%25.71M | 45.19%12.84M | 41.93%20.58M | 34.23%8.84M | 11.94%14.5M | 3.72%6.59M | 5.99%12.95M | 1.53%6.35M | 4.49%12.22M |
Financial expense | 2.25%5.77M | 39.15%12.25M | 44.10%5.64M | 99.19%8.8M | 123.40%3.91M | 6.92%4.42M | -27.03%1.75M | -6.47%4.13M | 45.69%2.4M | 62.07%4.42M |
Exchange Loss (gain) | 0.58%2.44M | 75.17%11.03M | 176.31%2.42M | 251.93%6.3M | -231.31%-3.18M | 241.65%1.79M | 42.32%2.42M | -213.40%-1.26M | 689.93%1.7M | -308.81%-403K |
Special items | -138.10%-8K | 98.94%-9K | -79.00%21K | -1,260.27%-847K | 152.36%100K | --73K | ---191K | ---- | ---- | ---- |
Operating profit before the change of operating capital | 13.25%45.46M | 8.49%73.71M | 20.09%40.15M | -0.20%67.94M | 10.65%33.43M | 48.59%68.08M | 24.01%30.21M | 20.42%45.82M | 54.01%24.36M | -3.97%38.05M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -135.03%-1.26M | 18.73%-4.43M | 302.48%3.59M | -102.45%-5.45M | 23.46%-1.77M | 42.36%-2.69M | -153.56%-2.32M | -659.67%-4.67M | -18.11%-913K | -486.79%-615K |
Accounts receivable (increase)decrease | 76.82%-6.21M | 25.73%-12.75M | 21.13%-26.8M | 71.34%-17.17M | -1,522.20%-33.99M | -1,067.69%-59.93M | -1,787.39%-2.1M | -145.29%-5.13M | -100.84%-111K | 145.05%11.33M |
Accounts payable increase (decrease) | -3.00%12.28M | 624.96%27.36M | -56.18%12.66M | -239.32%-5.21M | 754.56%28.88M | 100.05%3.74M | -1,426.64%-4.41M | 121.67%1.87M | 85.39%-289K | -29.38%-8.63M |
Special items for working capital changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -102.22%-4K |
Cash from business operations | 69.91%50.27M | 109.15%83.89M | 11.43%29.59M | 335.85%40.11M | 24.13%26.55M | -75.71%9.2M | -7.20%21.39M | -5.59%37.88M | -12.31%23.05M | 5.85%40.13M |
Other taxs | 0.96%-1.97M | 14.01%-3.87M | 16.79%-1.99M | 11.44%-4.5M | 20.90%-2.39M | 44.21%-5.08M | -17.93%-3.02M | -127.40%-9.1M | -298.75%-2.56M | -187.16%-4M |
Interest paid - operating | 60.73%-161K | -39.15%-12.25M | 89.52%-410K | -68.94%-8.8M | -123.40%-3.91M | -26.06%-5.21M | 27.03%-1.75M | 6.47%-4.13M | -45.69%-2.4M | -62.07%-4.42M |
Net cash from operations | 77.05%48.14M | 152.80%67.77M | 34.27%27.19M | 2,568.60%26.81M | 21.85%20.25M | -104.41%-1.09M | -8.12%16.62M | -22.26%24.65M | -24.62%18.09M | -6.16%31.71M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 225.00%52K | 64.71%56K | 33.33%16K | -88.36%34K | -94.52%12K | -37.87%292K | -31.35%219K | 6,614.29%470K | 31,800.00%319K | -63.16%7K |
Sale of fixed assets | 2,192.17%13.18M | -80.72%778K | 43.75%575K | 127.51%4.04M | -84.13%400K | -33.13%1.77M | 697.78%2.52M | -27.12%2.65M | -88.63%316K | 51.92%3.64M |
Purchase of fixed assets | 63.02%-24.44M | 94.98%-3.13M | -49.19%-66.08M | -21.68%-62.41M | -190.36%-44.29M | -152.37%-51.29M | -36.62%-15.25M | 41.79%-20.32M | 27.02%-11.17M | -142.27%-34.91M |
Acquisition of subsidiaries | ---- | -3,286.49%-13.78M | ---- | ---407K | ---407K | ---- | ---- | ---- | ---- | ---- |
Recovery of cash from investments | ---- | --35K | --35K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash on investment | ---- | -1,257.49%-59.2M | ---- | 33.68%-4.36M | ---- | -1,544.00%-6.58M | ---- | ---400K | 91.96%-250K | ---- |
Net cash from investment operations | 82.88%-11.21M | -19.23%-75.25M | -47.79%-65.45M | -13.10%-63.11M | -253.90%-44.29M | -217.04%-55.8M | -16.09%-12.51M | 43.71%-17.6M | 31.02%-10.78M | -162.18%-31.27M |
Net cash before financing | 196.53%36.94M | 79.41%-7.47M | -59.18%-38.26M | 36.19%-36.3M | -685.55%-24.04M | -907.27%-56.89M | -43.83%4.11M | 1,501.59%7.05M | -12.66%7.31M | -97.99%440K |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | 33.87%58.85M | 1,057.04%57.85M | --43.96M | --5M | ---- | ---- | ---- | ---- | 986.74%22.94M |
Refund | 21.30%-17.66M | -112.71%-13.89M | -744.73%-22.44M | -29.32%-6.53M | -7.18%-2.66M | 45.34%-5.05M | 63.01%-2.48M | -807.27%-9.24M | -10,906.45%-6.7M | 59.05%-1.02M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | -33.85%48.02M | ---- | --72.59M | --81.52M | ---- |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---6M | ---- | ---- |
Dividends paid - financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -410.43%-18.54M |
Absorb investment income | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8K |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---8.92M | ---- |
Other items of the financing business | ---- | ---- | ---- | 97.14%-5K | ---2K | ---175K | ---- | ---- | ---- | ---- |
Net cash from financing operations | -188.22%-28.72M | 13.45%22.44M | 691.08%32.55M | -42.12%19.78M | 12.70%-5.51M | -29.99%34.17M | -110.28%-6.31M | 668.93%48.81M | 791.69%61.38M | 27.65%-8.58M |
Effect of rate | -209.61%-5.5M | -1,168.28%-3.3M | -19.51%5.02M | 171.05%309K | 6,195.96%6.23M | 256.16%114K | 2.06%99K | -192.00%-73K | 908.33%97K | -412.50%-25K |
Net Cash | 243.89%8.22M | 190.58%14.97M | 80.67%-5.71M | 27.26%-16.52M | -1,241.08%-29.54M | -140.66%-22.71M | -103.21%-2.2M | 786.25%55.86M | 13,648.13%68.69M | -181.36%-8.14M |
Begining period cash | 47.04%36.46M | -39.54%24.8M | -39.54%24.8M | -35.53%41.01M | -35.53%41.01M | 713.22%63.61M | 713.22%63.61M | -51.07%7.82M | -51.07%7.82M | 167.61%15.99M |
Cash at the end | 62.57%39.18M | 47.04%36.46M | 36.17%24.1M | -39.54%24.8M | -71.22%17.7M | -35.53%41.01M | -19.71%61.51M | 713.22%63.61M | 395.27%76.61M | -51.07%7.82M |
Cash balance analysis | ||||||||||
Cash and cash equivalent balance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 713.22%63.61M | ---- | --7.82M |
Currency Unit | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Kreston John & Gan | -- | Mazars LLP, CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | Mazars LLP, CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | Mazars LLP, CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | Mazars LLP, CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited |
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.
No Data
No Data