(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 | -21.23%6.16M | -9.46%15.02M | -19.65%7.82M | 2.53%16.59M | 19.13%9.73M | 28.65%16.18M | 58.89%8.16M | -33.39%12.58M | -42.35%5.14M | -14.80%18.89M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -58.74%-908K | -260.95%-1.45M | -728.99%-572K | -164.47%-402K | 75.36%-69K | 36.13%-152K | -49.73%-280K | -19.60%-238K | -68.47%-187K | 21.96%-199K |
Interest expense - adjustment | 188.89%52K | 445.83%131K | 0.00%18K | -22.58%24K | -25.00%18K | -38.00%31K | -44.19%24K | -65.75%50K | -59.05%43K | 873.33%146K |
Investment loss (gain) | -95.06%-1.42M | -128.92%-1.29M | -182.37%-729K | 415.43%4.46M | 304.39%885K | -143.20%-1.41M | -316.35%-433K | -464.08%-581K | -112.24%-104K | 57.26%-103K |
Impairment and provisions: | 50.63%241K | -122.20%-95K | -87.58%160K | 282.14%428K | 788.28%1.29M | 184.21%112K | -28.22%145K | -146.34%-133K | 188.57%202K | 120.68%287K |
-Impairment of trade receivables (reversal) | 50.63%241K | -156.28%-633K | -87.58%160K | -320.54%-247K | 788.28%1.29M | 184.21%112K | -28.22%145K | -146.34%-133K | 188.57%202K | 120.68%287K |
-Other impairments and provisions | ---- | -20.30%538K | ---- | --675K | ---- | ---- | ---- | ---- | ---- | ---- |
Revaluation surplus: | ---- | ---- | ---- | ---- | ---- | -155.00%-165K | -3,200.00%-310K | 541.18%300K | 120.00%10K | 15.00%-68K |
-Other fair value changes | ---- | ---- | ---- | ---- | ---- | -155.00%-165K | -3,200.00%-310K | 541.18%300K | 120.00%10K | 15.00%-68K |
Asset sale loss (gain): | 93.55%-4K | 30.34%-62K | ---62K | -229.63%-89K | ---- | 67.47%-27K | ---27K | 15.31%-83K | ---- | ---98K |
-Loss (gain) on sale of property, machinery and equipment | 93.55%-4K | 30.34%-62K | ---62K | -229.63%-89K | ---- | 67.47%-27K | ---27K | 15.31%-83K | ---- | ---98K |
Depreciation and amortization: | 2.76%931K | 3.65%1.85M | -0.66%906K | 12.16%1.78M | 21.44%912K | 18.17%1.59M | 18.83%751K | -6.15%1.34M | -14.48%632K | 45.28%1.43M |
-Depreciation | ---- | 3.65%1.85M | ---- | --1.78M | ---- | ---- | 18.83%751K | -6.15%1.34M | -14.48%632K | 45.28%1.43M |
Exchange Loss (gain) | -52.32%370K | -39.34%549K | -0.77%776K | -43.47%905K | -18.71%782K | 143.00%1.6M | 188.50%962K | ---3.72M | ---1.09M | ---- |
Operating profit before the change of operating capital | -34.84%5.42M | -38.17%14.65M | -38.62%8.31M | 33.44%23.7M | 50.53%13.54M | 86.63%17.76M | 93.59%9M | -53.08%9.52M | -51.44%4.65M | -4.50%20.28M |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -119.89%-1.3M | -34.77%6.23M | 164.57%6.56M | 165.84%9.54M | 200.36%2.48M | -339.08%-14.49M | 58.86%-2.47M | 8.86%-3.3M | -254.49%-6M | -199.45%-3.62M |
Accounts receivable (increase)decrease | -534.10%-4.56M | 167.88%374K | 120.18%1.05M | -226.67%-551K | -671.87%-5.2M | -95.27%435K | -88.19%910K | 193.38%9.19M | 257.53%7.7M | -596.27%-9.85M |
Accounts payable increase (decrease) | 680.49%2.38M | 56.13%-1.36M | 68.32%-410K | -161.16%-3.09M | -132.13%-1.29M | 368.56%5.06M | 354.23%4.03M | 59.93%-1.88M | 77.32%-1.58M | -261.64%-4.7M |
Cash from business operations | -87.53%1.93M | -32.78%19.89M | 62.86%15.51M | 238.00%29.6M | -16.94%9.52M | -35.26%8.76M | 140.64%11.46M | 539.78%13.53M | 201.33%4.76M | -92.90%2.11M |
Other taxs | -2.94%-1.86M | 3.45%-4.64M | 9.21%-1.81M | -5.09%-4.81M | -16.67%-1.99M | -14.06%-4.57M | 25.49%-1.7M | 25.09%-4.01M | 30.25%-2.29M | 13.86%-5.35M |
Net cash from operations | -99.45%76K | -38.47%15.25M | 81.88%13.7M | 492.73%24.79M | -22.81%7.53M | -56.05%4.18M | 294.03%9.76M | 393.76%9.52M | 245.88%2.48M | -113.75%-3.24M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 58.74%908K | 260.95%1.45M | 728.99%572K | 164.47%402K | -75.36%69K | -36.13%152K | 49.73%280K | 19.60%238K | 68.47%187K | -21.96%199K |
Restricted cash (increase) decrease | ---- | 625.81%225K | ---- | 542.86%31K | ---- | ---7K | ---- | ---- | ---- | 3.33%-290K |
Sale of fixed assets | -91.94%5K | -37.37%62K | --62K | 253.57%99K | ---- | -66.27%28K | --27K | -15.31%83K | ---- | --98K |
Purchase of fixed assets | -23.13%-676K | 0.85%-701K | -74.29%-549K | 5.98%-707K | -28.57%-315K | 42.51%-752K | -295.16%-245K | -89.57%-1.31M | 86.46%-62K | -20.63%-690K |
Recovery of cash from investments | -17.60%529K | ---- | -86.18%642K | -25.78%8.4M | -67.60%4.65M | 22.36%11.32M | 84.51%14.34M | 50.33%9.25M | 270.40%7.77M | -63.32%6.15M |
Cash on investment | 17.60%-529K | ---2.88M | -121.38%-642K | ---- | 97.22%-290K | 92.97%-4.13M | 65.12%-10.44M | -9,637.31%-58.72M | -60,946.94%-29.91M | 96.75%-603K |
Net cash from investment operations | 178.82%237K | -122.37%-1.84M | -97.93%85K | 24.38%8.22M | 3.66%4.11M | 113.10%6.61M | 118.01%3.97M | -1,136.89%-50.46M | -1,596.74%-22.02M | 303.94%4.87M |
Net cash before financing | -97.73%313K | -59.37%13.41M | 18.41%13.79M | 205.84%33.01M | -15.16%11.64M | 126.37%10.79M | 170.24%13.73M | -2,616.29%-40.94M | -8,507.93%-19.54M | -92.31%1.63M |
Cash flow from financing activities | ||||||||||
New borrowing | ---- | ---- | ---- | ---- | ---- | -45.96%2.4M | -95.93%181K | -48.07%4.44M | -50.31%4.44M | 89.04%8.56M |
Refund | ---- | ---- | ---- | ---- | ---- | 59.66%-2.4M | ---- | 35.44%-5.95M | 39.15%-5.95M | -291.63%-9.22M |
Issuing shares | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --69.04M | --69.04M | ---- |
Interest paid - financing | ---- | ---- | ---- | ---- | ---- | 66.67%-10K | 64.29%-10K | 76.56%-30K | 69.57%-28K | -753.33%-128K |
Issuance expenses and redemption of securities expenses | ---- | ---- | ---- | ---- | --1K | 21.10%-13.64M | ---- | ---17.29M | ---17.29M | ---- |
Net cash from financing operations | -4.19%-448K | -17.20%-886K | -14.06%-430K | 94.71%-756K | -214.17%-377K | -128.81%-14.3M | -100.24%-120K | 3,730.50%49.63M | 4,191.97%49.92M | 92.75%-1.37M |
Net Cash | -101.01%-135K | -61.16%12.53M | 18.56%13.36M | 1,020.29%32.26M | -17.18%11.27M | -140.34%-3.51M | -55.22%13.61M | 3,241.92%8.69M | 2,199.65%30.38M | -88.82%260K |
Begining period cash | 28.52%56.45M | 276.50%43.92M | 276.50%43.92M | -23.10%11.67M | -23.10%11.67M | 134.05%15.17M | 134.05%15.17M | 4.18%6.48M | 4.18%6.48M | 59.70%6.22M |
Cash at the end | -1.69%56.31M | 28.52%56.45M | 149.77%57.28M | 276.50%43.92M | -20.31%22.93M | -23.10%11.67M | -21.94%28.78M | 134.05%15.17M | 672.02%36.86M | 4.18%6.48M |
Cash balance analysis | ||||||||||
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 | -- | Mazars PLT, CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | Mazars PLT, CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | Mazars PLT, CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | Mazars PLT, CCA Zhonghuan (Hong Kong) Certified Public Accountants Limited | -- | Mazars PLT, 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