PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(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 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 102.23%17K | -115.68%-161K | 1,698.67%1.35M | 430.15%10.02M | 23.40%9.69M | 84.05%-764K | 120.82%1.03M | 106.46%75K | 60.01%-3.04M | -62.72%7.85M |
Net profit before non-cash adjustment | -74.54%1.56M | 9.38%-1.01M | -56.07%-1.45M | 39.55%-8.8M | -15.00%-12.86M | 608.49%6.11M | 7.44%-1.12M | 3.32%-931K | 64.25%-14.56M | 67.12%-11.18M |
Total adjustment of non-cash items | 76.18%-1.56M | -15.81%394K | -27.27%264K | -68.55%3.36M | -24.41%9.08M | -14,984.09%-6.55M | 125.49%468K | -21.94%363K | -71.51%10.68M | -76.06%12.01M |
-Depreciation and amortization | 61.68%519K | -20.33%294K | -43.93%157K | 126.23%2.48M | 134.76%1.51M | 93.37%321K | 147.65%369K | 102.90%280K | -29.23%1.1M | -24.33%643.05K |
-Reversal of impairment losses recognized in profit and loss | --2K | --0 | -75.00%1K | 81.80%19.45M | 78.02%19.44M | --0 | --0 | --4K | -67.46%10.7M | -66.78%10.92M |
-Assets reserve and write-off | ---- | ---- | ---- | 30.77%-543.34K | ---- | ---- | ---- | ---- | -257.83%-784.83K | ---- |
-Share of associates | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -197.59%-207.01K | -195.24%-202.01K |
-Disposal profit | 98.27%-121K | --0 | --0 | -272,437.02%-19.12M | -402,018.76%-12.13M | -139,940.00%-6.99M | --0 | --0 | -102.70%-7.02K | -100.71%-3.02K |
-Net exchange gains and losses | --0 | --0 | --0 | 98.60%-201 | 206.39%23.8K | --0 | ---4K | -350.00%-20K | -171.92%-14.37K | -165.83%-22.37K |
-Other non-cash items | -1,706.56%-1.96M | -2.91%100K | 7.07%106K | 1,222.71%1.1M | -48.79%776.87K | 24.49%122K | 105.06%103K | -69.44%99K | -104.73%-98.06K | -90.05%1.52M |
Changes in working capital | 106.42%21K | -72.65%459K | 294.71%2.54M | 1,739.73%15.46M | 91.75%13.47M | 91.00%-327K | 188.88%1.68M | 196.98%643K | 119.29%840.55K | 42.96%7.02M |
-Change in receivables | -84.39%673K | 107.27%224K | 112.03%295K | 350.61%4.99M | -3.88%6.21M | 185.59%4.31M | -569.82%-3.08M | -152.26%-2.45M | -48.40%1.11M | 1,374.32%6.46M |
-Change in inventory | 257.40%266K | 134.13%487K | 242.33%232K | 123.91%246.08K | -11.01%370.08K | -123.97%-169K | 109.68%208K | -8,050.00%-163K | -318.54%-1.03M | 285.59%415.85K |
-Change in payables | 79.46%-918K | -105.54%-252K | -38.28%2.01M | 1,241.26%10.23M | 4,565.43%6.89M | -738.57%-4.47M | 1,249.49%4.55M | 947.59%3.26M | 113.50%762.67K | -97.34%147.67K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 4.11%-140K | 2.91%-100K | -7.07%-106K | 12.80%-507.21K | -0.35%-159.21K | -48.98%-146K | 36.81%-103K | 38.89%-99K | -0.52%-581.65K | -107.07%-158.65K |
Interest received (cash flow from operating activities) | -55.53%34.45K | 10.45K | 77.46K | |||||||
Tax refund paid | -200.00%-21K | -265.00%-33K | 37.86%-64K | 79.00%-110.61K | 93.67%-20.61K | 96.52%-7K | 20K | -103K | -585.68%-526.69K | -932.07%-325.69K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | -339.27%-542.85K | -339.27%-542.85K | 0 | 0 | 0 | 36.03%-123.58K | 36.03%-123.58K |
Operating cash flow | 83.87%-144K | -131.14%-294K | 1,028.35%1.18M | 312.32%8.9M | 22.61%8.97M | 82.46%-893K | 118.52%944K | 90.40%-127K | 49.24%-4.19M | -64.70%7.32M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -158.20%-291K | ---- | ---- | 95.27%-58.29K | -27,086.49%-547.29K | 264.47%500K | ---- | ---- | -11.33%-1.23M | 100.71%2.03K |
Net business purchase and sale | --0 | --0 | --0 | -53.86%-12.41M | -53.75%-11.01M | --0 | --0 | ---1.4M | -288.19%-8.07M | -315.47%-7.16M |
Net investment property transactions | ---- | ---- | ---- | 51.87%-41K | ---- | ---- | ---- | ---- | ---85.19K | ---- |
Net investment product transactions | ---- | ---- | ---- | 183.37%2.51M | ---- | ---- | ---- | ---- | ---3.01M | ---- |
Investing cash flow | -158.20%-291K | -4,763.64%-535K | --0 | 19.34%-10M | 11.41%-9.09M | 146.08%500K | 98.87%-11K | -1,694.87%-1.4M | -1.43%-12.4M | -26.30%-10.26M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -77.56%-277K | -52.85%-564K | 1.05%-188K | 23.52%-503.25K | 179.29%211.75K | -17.29%-156K | -186.05%-369K | -47.29%-190K | -17.28%-658.05K | -13.59%-267.05K |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -69.42%9.15M | 100.00%241 |
Increase or decrease of lease financing | 40.00%-6K | -645.00%-149K | --0 | 27.29%-960.61K | -80.41%-889.61K | 98.76%-10K | -81.82%-20K | -412.50%-41K | -97.90%-1.32M | -187.45%-493.1K |
Net other fund-raising expenses | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | -70.48%-283K | 45.50%-212K | 18.61%-188K | -120.42%-1.46M | -130.26%-677.86K | 95.79%-166K | -104.32%-389K | -68.61%-231K | -75.01%7.17M | 112.73%2.24M |
Net cash flow | ||||||||||
Beginning cash position | -46.49%1.71M | 1.51%2.7M | -62.25%1.65M | -68.45%4.36M | -49.31%2.59M | -78.97%3.2M | -78.37%2.66M | -68.45%4.36M | 140.99%13.82M | -69.95%5.1M |
Current changes in cash | -28.44%-718K | -291.36%-1.04M | 156.37%991K | 72.76%-2.57M | -13.30%-792.52K | 94.47%-559K | -81.47%544K | -14.30%-1.76M | -214.75%-9.42M | 86.00%-699.46K |
Effect of exchange rate changes | 105.45%3K | --57K | 9.09%60K | -272.25%-148.85K | -238.40%-148.85K | ---55K | --0 | 1,275.00%55K | 67.62%-39.99K | 69.13%-43.99K |
End cash Position | -61.42%998K | -46.49%1.71M | 1.51%2.7M | -62.25%1.65M | -62.25%1.65M | -49.31%2.59M | -78.97%3.2M | -78.37%2.66M | -68.45%4.36M | -68.45%4.36M |
Free cash flow | 37.29%-560K | -188.85%-829K | 1,028.35%1.18M | 261.64%8.82M | 22.21%8.91M | 83.38%-893K | 115.61%933K | 90.94%-127K | 42.68%-5.46M | -64.34%7.29M |
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.