PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -75.39%953K | -4.43%10.22M | 34.93%3.76M | -75.07%649K | -24.26%1.94M | 41.21%3.87M | -50.56%10.69M | -50.60%2.78M | 337.07%2.6M | -82.11%2.56M |
Net profit before non-cash adjustment | -82.22%562K | -45.71%6.34M | -75.75%548K | -61.06%900K | -36.33%1.73M | -27.97%3.16M | -22.57%11.68M | -38.44%2.26M | -17.73%2.31M | 4.54%2.72M |
Total adjustment of non-cash items | 104.95%1.08M | 9.75%3.38M | 24.37%1.73M | 24.86%683K | -60.80%443K | 4,275.00%525K | 23.04%3.08M | 82.74%1.39M | -16.10%547K | 46.75%1.13M |
-Depreciation and amortization | 37.81%1.44M | 12.72%5.34M | 6.44%1.97M | 14.40%1.18M | 6.28%1.15M | 34.45%1.04M | 32.50%4.73M | 82.97%1.85M | 8.10%1.03M | 18.64%1.08M |
-Reversal of impairment losses recognized in profit and loss | --1K | 79.64%300K | 266.67%297K | -96.51%3K | --0 | --0 | 36.89%167K | -33.61%81K | --86K | --0 |
-Share of associates | ---81K | --135K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Disposal profit | 1,783.33%101K | 187.50%49K | -100.00%-68K | 202.33%130K | 80.00%-7K | 80.00%-6K | 58.52%-56K | -170.83%-34K | -53.26%43K | -141.67%-35K |
-Net exchange gains and losses | 1.66%184K | 67.62%176K | 54.05%57K | 86.89%-16K | -109.15%-46K | 157.83%181K | 114.29%105K | 167.27%37K | -480.95%-122K | 429.47%503K |
-Other non-cash items | 18.35%-565K | -39.83%-2.62M | -21.65%-663K | -25.00%-610K | -55.71%-654K | -64.76%-692K | -69.04%-1.87M | -48.91%-545K | -31.89%-488K | -30.84%-420K |
Changes in working capital | -466.31%-685K | 112.42%504K | 271.53%1.48M | -266.27%-934K | 82.00%-231K | 111.29%187K | -200.25%-4.06M | -171.76%-864K | 94.41%-255K | -111.70%-1.28M |
-Change in receivables | -87.47%389K | 299.16%2.36M | 87.64%-361K | 29.20%845K | -198.87%-1.23M | 2,052.20%3.1M | -44.11%-1.19M | -149.66%-2.92M | 1,047.83%654K | -66.11%1.24M |
-Change in inventory | 100.65%2K | 15.19%-1.3M | -147.19%-440K | 81.48%-35K | 15.38%-517K | 44.42%-309K | -26.67%-1.53M | -309.41%-178K | 71.71%-189K | -296.75%-611K |
-Change in payables | 58.74%-1.08M | 58.40%-557K | 2.15%2.28M | -142.22%-1.74M | 179.08%1.51M | -176.86%-2.61M | -122.01%-1.34M | -2.36%2.24M | 81.16%-720K | -125.64%-1.91M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -37.50%75K | -96.12%-202K | -317.78%-98K | -14,400.00%-145K | -36.21%-79K | 234.83%120K | 95.43%-103K | 102.06%45K | -100.43%-1K | 79.86%-58K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -74.25%1.03M | -5.41%10.02M | 29.31%3.66M | -80.63%504K | -25.66%1.86M | 50.47%3.99M | -45.34%10.59M | -18.10%2.83M | 400.46%2.6M | -82.16%2.51M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 89.47%-533K | 17.80%-13.67M | 54.03%-2.66M | 60.96%-2.62M | -47.61%-3.34M | -167.41%-5.06M | -28.14%-16.64M | -62.60%-5.78M | -213.28%-6.7M | 66.69%-2.26M |
Net business purchase and sale | --0 | ---800K | ---55K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Net investment product transactions | --0 | 101.59%2K | 101.59%2K | --0 | --0 | --0 | 37.00%-126K | -150.60%-126K | --0 | --0 |
Dividends received (cash flow from investment activities) | 50.00%3K | 75.00%14K | 0.00%2K | 600.00%7K | 0.00%3K | 0.00%2K | 33.33%8K | --2K | --1K | --3K |
Interest received (cash flow from investment activities) | -22.77%451K | 4.06%2.15M | -29.21%521K | 4.67%516K | 26.79%530K | 39.05%584K | 82.44%2.07M | 100.00%736K | 33.60%493K | 25.53%418K |
Net changes in other investments | ---- | -52.41%1.04M | ---7K | --0 | --7K | --1.04M | --2.18M | ---- | ---- | ---- |
Investing cash flow | 97.70%-79K | 9.89%-11.27M | 26.61%-2.2M | 54.27%-2.84M | -52.04%-2.8M | -133.79%-3.44M | 21.55%-12.51M | 56.23%-2.99M | -250.71%-6.2M | 74.97%-1.84M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 2,013.79%555K | 1.90%-155K | -2.27%-45K | -4.65%-45K | 16.28%-36K | -3.57%-29K | 1.25%-158K | -2.33%-44K | 2.27%-43K | 2.27%-43K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Increase or decrease of lease financing | 214.39%461K | 5.03%-1.1M | -1,586.90%-1.42M | 278.86%753K | 85.71%-29K | 9.64%-403K | 20.85%-1.15M | 75.22%-84K | -39.40%-421K | 69.61%-203K |
Cash dividends paid | 50.00%-2.32M | 50.00%-4.64M | --0 | --0 | --1K | -0.02%-4.64M | -0.16%-9.27M | --1K | -0.02%-4.64M | --0 |
Interest paid (cash flow from financing activities) | 19.15%-38K | 23.27%-155K | 79.59%-10K | -12.96%-61K | 24.49%-37K | 6.00%-47K | 12.55%-202K | 12.50%-49K | -8.00%-54K | 55.05%-49K |
Financing cash flow | 73.80%-1.34M | 43.98%-6.04M | -736.36%-1.47M | 112.55%647K | 65.76%-101K | 0.85%-5.12M | -41.93%-10.78M | 59.73%-176K | -2.44%-5.15M | -110.99%-295K |
Net cash flow | ||||||||||
Beginning cash position | -10.55%63.72M | -15.56%71M | -11.00%63.9M | -18.51%65.52M | -17.57%66.48M | -15.51%71.24M | -4.66%84.08M | -18.56%71.81M | -16.01%80.4M | -6.81%80.65M |
Current changes in cash | 91.43%-391K | 42.57%-7.3M | 97.05%-10K | 80.74%-1.69M | -380.27%-1.04M | -14.71%-4.56M | -204.68%-12.7M | 91.12%-339K | -14.22%-8.76M | -96.05%370K |
Effect of exchange rate changes | -247.12%-663K | 105.77%22K | 129.24%69K | -55.06%71K | 111.79%73K | -160.44%-191K | -704.76%-381K | -215.12%-236K | 49.06%158K | -231.02%-619K |
End cash Position | -5.74%62.67M | -10.24%63.72M | -10.24%63.72M | -11.00%63.9M | -18.51%65.52M | -17.57%66.48M | -15.56%71M | -15.56%71M | -18.56%71.81M | -16.01%80.4M |
Free cash flow | 142.15%451K | 38.74%-3.7M | 133.89%1M | 47.29%-2.16M | -704.92%-1.48M | -240.79%-1.07M | -349.94%-6.05M | 27.49%-2.95M | -36.35%-4.1M | -96.64%244K |
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.