YZJ Shipbldg SGD
BS6
ThaiBev
Y92
Singtel
Z74
UOB
U11
CapitaLandInvest
9CI
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q2)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 40.58%90.92M | -15.79%26.15M | -71.79%8.33M | -35.54%64.68M | -23.28%31.05M | -58.58%9.05M | 51.21%29.52M | -17.86%21.3M | 42.06%100.34M | 83.59%40.47M |
Net profit before non-cash adjustment | 46.46%68.5M | -26.40%12.71M | -23.96%10.5M | -54.69%46.77M | -66.78%17.27M | -45.35%17.48M | -48.65%13.81M | -21.53%19.94M | 30.00%103.22M | 132.22%51.98M |
Total adjustment of non-cash items | -6.95%18M | 46.68%5.96M | -8.51%4.32M | 1.39%19.34M | -20.98%4.06M | 6.60%4.49M | 9.05%4.72M | 21.74%4.64M | 34.02%19.08M | -24.74%5.14M |
-Depreciation and amortization | -9.31%18.23M | 58.07%5.71M | -3.41%4.81M | 26.32%20.1M | 178.57%3.61M | 26.66%4.95M | 27.37%4.98M | 26.39%4.61M | 26.03%15.91M | -70.00%1.3M |
-Reversal of impairment losses recognized in profit and loss | -90.63%3K | --31K | --0 | 112.08%32K | --0 | --17K | 200.00%3K | ---- | 92.79%-265K | -206.19%-206K |
-Assets reserve and write-off | -109.67%-163K | 442.44%815K | 182.48%387K | 205.81%1.69M | -157.49%-238K | ---77K | -34.45%137K | ---3K | -50.80%551K | 430.77%414K |
-Disposal profit | 53.59%-439K | -312.22%-382K | -90.15%-386K | -295.05%-946K | -83.70%180K | 96.75%-4K | -256.14%-203K | ---412K | -75.76%485K | 4,700.00%1.1M |
-Net exchange gains and losses | ---1K | --0 | --0 | --0 | -133.33%-1K | -205.21%-202K | -307.04%-147K | 746.30%349K | 101.33%3K | -93.88%3K |
-Other non-cash items | 124.20%370K | -141.96%-214K | -942.55%-490K | -163.95%-1.53M | -79.85%510K | -182.55%-194K | -123.86%-47K | -54.50%101K | -13.05%2.39M | 14.32%2.53M |
Changes in working capital | 408.65%4.43M | -23.05%7.48M | -159.16%-6.5M | 93.47%-1.43M | 158.35%9.72M | 9.93%-12.92M | 193.78%10.98M | 0.39%-3.36M | 4.57%-21.95M | -132.13%-16.66M |
-Change in receivables | 53.60%15.11M | 430.61%3.24M | -104.16%-475K | 348.63%9.83M | 104.97%611K | 60.97%-3.71M | 450.11%11.41M | 789.91%6.79M | 107.31%2.19M | 12.87%-12.3M |
-Change in inventory | -436.84%-510K | -57.26%2.92M | -155.38%-2.39M | 99.63%-95K | 137.74%6.83M | 54.68%-5.44M | 133.06%4.32M | -969.59%-6.23M | -49.61%-25.44M | -549.80%-18.1M |
-Change in payables | 8.99%-10.17M | -42.17%1.32M | 23.55%-3.63M | -963.45%-11.17M | -83.42%2.28M | -152.84%-3.78M | -202.79%-4.75M | -10.44%-3.92M | -94.60%1.29M | 41.28%13.74M |
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 | -35.26%-11.14M | -723.57%-873K | 22.90%-4.04M | -3.45%-8.24M | -95.78%140K | -38.20%-5.58M | -84.30%-5.24M | 60.92%-467K | -78.14%-7.96M | 496.54%3.32M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 41.36%79.78M | -18.97%25.27M | -82.33%4.29M | -38.90%56.44M | -28.77%31.19M | -80.51%3.47M | 45.58%24.28M | -15.78%20.83M | 39.63%92.38M | 106.49%43.79M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 11.25%-28.7M | -24.36%-9.17M | -5.50%-8.32M | 38.70%-32.34M | 76.53%-7.38M | 52.29%-9.61M | -26.73%-7.89M | 36.31%-3.82M | -438.60%-52.75M | -846.97%-31.43M |
Net business purchase and sale | ---- | ---- | ---3.5M | ---- | ---- | -6,350.00%-3.1M | --0 | --0 | 76.40%-2.6M | 158.78%492K |
Net investment property transactions | ---32K | --25K | --0 | --0 | --0 | ---3K | ---29K | ---- | --0 | --32K |
Net investment product transactions | ---- | ---- | --0 | ---- | ---- | 104.42%8K | --0 | 111.10%121K | -326.35%-1.34M | -367.30%-1.47M |
Interest received (cash flow from investment activities) | -47.96%1.15M | 20.93%364K | 152.45%669K | 860.00%2.21M | 148.71%301K | 934.15%424K | 341.67%265K | 226.53%160K | 25.00%230K | -1,008.82%-618K |
Net changes in other investments | -90.17%129K | --1.31M | ---- | --1.31M | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 4.74%-27.45M | -5.61%-7.47M | -45.79%-11.16M | 48.97%-28.82M | 78.56%-7.08M | 39.62%-12.28M | 5.51%-7.65M | 52.16%-3.54M | -168.57%-56.47M | -649.40%-33M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 61.95%-8.29M | -109.56%-321K | -2,489.89%-16.39M | -341.93%-21.79M | -42.06%3.36M | 87.71%-460K | -114.83%-633K | -3.89%-9.63M | 42.90%-4.93M | -20.84%5.8M |
Net common stock issuance | -96.33%1.89M | --0 | --0 | 1,588.48%51.6M | --0 | --0 | --0 | --1.89M | 2,207.59%3.06M | 1,837.31%1.16M |
Increase or decrease of lease financing | 21.29%-880K | -160.57%-456K | 6.00%-329K | 37.92%-1.12M | 77.33%-175K | 40.07%-320K | 26.00%-350K | 28.06%-359K | -18.88%-1.8M | -50.19%-772K |
Issuance fees | --0 | --0 | --0 | ---1.68M | --0 | ---- | --0 | ---- | ---- | ---- |
Cash dividends paid | 5.63%-36.21M | 11.69%-14.21M | -16.56%-15.63M | -14.93%-38.37M | -21.28%-16.09M | -0.55%-6.71M | -0.56%-13.41M | ---- | -47.26%-33.39M | -10.56%-13.27M |
Interest paid (cash flow from financing activities) | -35.79%-922K | 33.92%-150K | 51.75%-55K | -8.99%-679K | 6.58%-227K | 33.13%-109K | 21.92%-114K | -1.29%-157K | -27.40%-623K | -85.50%-243K |
Net other fund-raising expenses | 11.40%-3.69M | ---- | ---- | ---4.17M | ---597K | ---- | ---909K | ---- | ---- | ---- |
Financing cash flow | -196.88%-48.1M | -10.23%-15.14M | -110.22%-32.41M | 57.00%-16.2M | -114.11%-13.73M | 5.68%-7.59M | -59.15%-15.42M | 16.81%-8.26M | -12.64%-37.68M | -18.98%-6.41M |
Net cash flow | ||||||||||
Beginning cash position | -8.58%61.67M | 32.88%74.12M | 63.63%115.66M | 3.64%67.46M | 0.00%55.78M | 2.28%72.08M | -1.91%70.68M | -5.25%61.67M | 21.01%65.09M | 3.82%55.78M |
Current changes in cash | -62.98%4.23M | -74.34%2.66M | -3,338.17%-39.28M | 744.95%11.42M | 137.12%10.38M | -55.16%-16.4M | 209.67%1.21M | 21.89%9.04M | -115.16%-1.77M | -61.64%4.38M |
Effect of exchange rate changes | 48.66%1.56M | 142.34%3.15M | -109.63%-18K | 163.79%1.05M | 168.40%1.3M | 107.29%97K | 139.37%187K | 93.44%-29K | -327.86%-1.64M | -3,551.92%-1.9M |
End cash Position | -15.60%67.46M | 18.49%79.93M | 5.93%76.36M | 29.60%79.93M | 9.38%67.46M | -4.78%55.78M | 2.27%72.08M | -1.91%70.68M | -5.25%61.67M | -5.25%61.67M |
Free cash flow | 118.01%50.1M | -33.77%15.6M | -125.10%-4.04M | -40.86%22.98M | 91.25%23.56M | -106.45%-6.14M | 54.67%16.08M | -11.44%16.6M | -30.84%38.86M | -30.82%12.32M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |