PERMAJU-PA
7080PA
BORNOIL
7036
EAH
0154
KGROUP
0036
COMPUGT
5037
(Q1)Sep 30, 2024 | (FY)Jun 30, 2024 | (FY)Jun 30, 2023 | (FY)Jun 30, 2022 | (FY)Jun 30, 2021 | (FY)Jun 30, 2020 | (FY)Jun 30, 2019 | (FY)Jun 30, 2018 | (Q4)Jun 30, 2018 | (Q3)Mar 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 2.95M | -33.62%28.89M | 64.72%43.52M | 34.47%26.42M | -40.98%19.65M | 53.71%33.29M | 497.61%21.66M | -68.37%3.62M | 834.45%4.35M | 1.25M |
Net profit before non-cash adjustment | --3.2M | -16.47%26.27M | 8.33%31.45M | 259.63%29.03M | 52.66%8.07M | -37.76%5.29M | 31.52%8.5M | 31.23%6.46M | 88.24%1.97M | --1.61M |
Total adjustment of non-cash items | --2.5M | 33.41%9.45M | 3.94%7.09M | -48.85%6.82M | 35.78%13.33M | 34.18%9.82M | 46.56%7.32M | 19.98%4.99M | 13.91%1.8M | --1.31M |
-Depreciation and amortization | --2.47M | 10.08%9.38M | 3.29%8.52M | -6.29%8.25M | -10.39%8.8M | 211.72%9.83M | 13.05%3.15M | -19.93%2.79M | -27.92%640K | --730K |
-Reversal of impairment losses recognized in profit and loss | --73K | -14.92%197.9K | 57.16%232.6K | -97.68%148.01K | 770.18%6.37M | -81.05%731.94K | 184.68%3.86M | 792.73%1.36M | 63,562.24%1.34M | --0 |
-Share of associates | ---- | --0 | 238.26%908.74K | 278.45%268.66K | ---150.55K | --0 | ---- | ---- | ---- | ---- |
-Disposal profit | ---11K | 107.76%198.18K | -4,626.17%-2.55M | 82.08%-54.01K | -974.83%-301.47K | 153.58%34.46K | -3,115.75%-64.32K | -218.69%-2K | 9,972.99%69K | ---70K |
-Net exchange gains and losses | --2K | 115.68%2.61K | 86.04%-16.68K | -289.28%-119.47K | 150.00%63.12K | -33,229.92%-126.23K | -99.92%381 | 165.12%454K | -121.76%-108K | --499K |
-Other non-cash items | ---28K | -4,581.68%-324.72K | 99.59%-6.94K | -15.26%-1.68M | -124.66%-1.45M | -276.56%-646.96K | -7.47%366.43K | -43.65%396K | -177.47%-147K | --150K |
Changes in working capital | ---2.75M | -237.28%-6.84M | 152.81%4.98M | -436.77%-9.43M | -109.66%-1.76M | 211.18%18.18M | 174.64%5.84M | -429.66%-7.83M | 126.71%577K | ---1.67M |
-Change in receivables | ---93K | -132.34%-3.42M | 219.29%10.59M | -571.34%-8.88M | -114.41%-1.32M | 153.02%9.18M | 148.94%3.63M | -1,229.75%-7.41M | -1,837.62%-5.82M | --6.55M |
-Change in inventory | ---2.72M | 96.24%-127.86K | -122.15%-3.4M | -4,701.20%-1.53M | -99.37%33.26K | 20.34%5.27M | 470.87%4.38M | -239.81%-1.18M | 378.19%4.22M | ---3.76M |
-Change in payables | --67K | -48.74%-3.29M | -326.41%-2.21M | 308.43%975.68K | -112.53%-468.1K | 272.55%3.73M | -382.89%-2.16M | -63.36%765K | 736.15%2.18M | ---4.47M |
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 | -1.72M | 22.77%-6.53M | -50.04%-8.46M | -40.82%-5.64M | -26.15%-4M | -61.12%-3.17M | -9.34%-1.97M | 42.23%-1.8M | 36.92%-237K | -436K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | --1.24M | -36.24%22.36M | 68.70%35.06M | 32.84%20.78M | -48.05%15.64M | 52.97%30.12M | 979.99%19.69M | -78.15%1.82M | 4,494.18%4.11M | --813K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---487K | 80.15%-3.64M | -592.43%-18.32M | -211.96%-2.65M | -132.47%-848.04K | 85.11%-364.8K | -70.30%-2.45M | 59.18%-1.44M | 102.74%33K | ---449K |
Net business purchase and sale | ---- | --0 | --0 | --0 | ---4M | --0 | --0 | ---- | ---- | ---- |
Net investment property transactions | ---- | --0 | --5.8M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment product transactions | ---77K | -304.20%-6.11M | 5,723.62%2.99M | 98.84%-53.19K | 18.42%-4.59M | ---5.63M | --0 | ---- | ---- | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---582K |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -98.81%5K | --0 | ---235K |
Dividends received (cash flow from investment activities) | ---- | --0 | --0 | --0 | --0 | ---- | --0 | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | --319K | 60.89%1.15M | 46.30%717.06K | 1.89%490.14K | -23.64%481.06K | 149.36%630.02K | 125.58%252.66K | 131.31%112K | 314.06%39K | --46K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | 97.63%-12.19K | ---514K | ---- | ---- |
Investing cash flow | ---245K | 2.49%-8.59M | -298.90%-8.81M | 75.35%-2.21M | -67.08%-8.96M | -142.59%-5.36M | -20.38%-2.21M | 39.94%-1.84M | 112.84%143K | ---1.22M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---218K | -251.54%-12.23M | 666.35%8.07M | -61.54%-1.42M | 20.28%-882.04K | 25.21%-1.11M | -1,473.73%-1.48M | 86.34%-94K | -2,264.43%-4.07M | ---2.52M |
Increase or decrease of lease financing | ---2.04M | -10.27%-7.38M | -23.84%-6.69M | 6.24%-5.4M | 13.89%-5.76M | ---6.69M | --0 | ---- | ---- | ---- |
Cash dividends paid | ---4.03M | 42.86%-8.06M | -250.00%-14.1M | 0.00%-4.03M | 0.00%-4.03M | ---4.03M | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---- | 64.88%-1.89K | 39.34%-5.39K | 40.74%-8.88K | 88.47%-14.99K | 78.33%-129.96K | 21.61%-599.69K | -8.92%-765K | 0.91%-149K | ---196K |
Financing cash flow | ---6.28M | -117.40%-27.66M | -17.13%-12.72M | -1.66%-10.86M | 10.61%-10.69M | -475.08%-11.96M | -142.02%-2.08M | 39.58%-859K | -1,208.33%-4.22M | ---2.71M |
Net cash flow | ||||||||||
Beginning cash position | --46.96M | 28.62%60.86M | 19.49%47.32M | -9.21%39.6M | 41.31%43.62M | 100.04%30.87M | -6.85%15.43M | 31.72%16.56M | -18.52%14.78M | --18.23M |
Current changes in cash | ---5.29M | -202.75%-13.9M | 75.44%13.53M | 292.75%7.71M | -131.25%-4M | -16.88%12.8M | 1,865.94%15.4M | -122.57%-872K | 102.38%32K | ---3.12M |
Effect of exchange rate changes | ---6K | -109.63%-1.59K | 77.81%16.49K | 160.22%9.27K | 68.23%-15.4K | -232.46%-48.46K | 113.96%36.58K | -307.13%-262K | 373.28%619K | ---332K |
End cash Position | --41.67M | -22.84%46.96M | 28.62%60.86M | 19.49%47.32M | -9.21%39.6M | 41.31%43.62M | 100.03%30.87M | -6.85%15.43M | -6.85%15.43M | --14.78M |
Free cash flow | --750K | 11.80%18.71M | -7.70%16.74M | 22.56%18.13M | -50.25%14.8M | 73.22%29.74M | 4,394.47%17.17M | -92.04%382K | 466.63%4.14M | --363K |
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.