(Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 170.13%162K | -106.40%-55K | 241.24%331K | -53.69%583K | -118.09%-142K | -184.31%-231K | 859K | 97K | -80.70%1.26M | 785K |
Net profit before non-cash adjustment | -906.67%-2.87M | -122.70%-175K | 128.82%83K | -72.11%82K | -111.11%-116K | -135.54%-285K | --771K | ---288K | 101.42%294K | --1.04M |
Total adjustment of non-cash items | 2,806.12%2.85M | 27.72%129K | 5.94%107K | -2.46%397K | -4.90%97K | -5.77%98K | --101K | --101K | -96.97%407K | --102K |
-Depreciation and amortization | 34.94%112K | 34.52%113K | 8.33%91K | 0.91%333K | -2.38%82K | -2.35%83K | --84K | --84K | -58.59%330K | --84K |
-Other non-cash items | -6.67%14K | -5.88%16K | -5.88%16K | -16.88%64K | -16.67%15K | -21.05%15K | --17K | --17K | -87.76%77K | --18K |
Changes in working capital | 515.91%183K | 30.77%-9K | -50.35%141K | -81.36%104K | 65.93%-123K | -115.07%-44K | ---13K | --284K | -95.97%558K | ---361K |
-Change in receivables | -180.00%-4K | 125.90%36K | -118.79%-28K | 215.58%178K | 876.19%163K | 103.31%5K | ---139K | --149K | -152.46%-154K | ---21K |
-Change in inventory | -71.43%-12K | -550.00%-13K | -225.00%-13K | -400.00%-18K | -350.00%-5K | 22.22%-7K | ---2K | ---4K | -96.15%6K | --2K |
-Change in payables | 578.57%201K | -118.71%-32K | 63.04%225K | -102.77%-20K | 15.84%-287K | -108.97%-42K | --171K | --138K | -93.97%723K | ---341K |
-Changes in other current assets | ---2K | --0 | -4,400.00%-43K | -111.76%-36K | 700.00%6K | --0 | ---43K | --1K | -100.97%-17K | ---1K |
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 | -164K | 20.75%-42K | 0 | -279.07%-163K | 0 | 0 | -53K | -110K | 89.25%-43K | 0 |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 99.13%-2K | -112.03%-97K | 2,646.15%331K | -65.46%420K | -118.09%-142K | -184.31%-231K | --806K | ---13K | -80.14%1.22M | --785K |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --1K | ---1K | ---431K | ---660K | ---660K | --0 | --0 | --0 | --0 | ---- |
Investing cash flow | --1K | ---1K | ---431K | ---660K | ---660K | --0 | --0 | --0 | --0 | ---- |
Financing cash flow | ||||||||||
Increase or decrease of lease financing | -13.73%-58K | -18.00%-59K | -16.67%-56K | -6.35%-201K | -6.12%-52K | -6.25%-51K | ---50K | ---48K | -110.00%-189K | ---49K |
Interest paid (cash flow from financing activities) | 6.67%-14K | 5.88%-16K | 5.88%-16K | 16.88%-64K | 16.67%-15K | 21.05%-15K | ---17K | ---17K | -79.07%-77K | ---18K |
Financing cash flow | -9.09%-72K | -11.94%-75K | -10.77%-72K | 0.38%-265K | 0.00%-67K | 1.49%-66K | ---67K | ---65K | -100.00%-266K | ---67K |
Net cash flow | ||||||||||
Beginning cash position | -87.95%207K | -61.15%380K | -47.83%552K | 861.82%1.06M | 319.17%1.42M | 1,201.52%1.72M | --978K | --1.06M | 102.67%110K | --339K |
Current changes in cash | 75.42%-73K | -123.41%-173K | -120.51%-172K | -153.16%-505K | -221.03%-869K | -243.48%-297K | --739K | ---78K | -77.62%950K | --718K |
Effect of exchange rate changes | --0 | --0 | --0 | 50.00%-1K | --0 | --0 | --1K | ---2K | 81.82%-2K | --1K |
End cash Position | -90.57%134K | -87.95%207K | -61.15%380K | -47.83%552K | -47.83%552K | 319.17%1.42M | --1.72M | --978K | 861.82%1.06M | --1.06M |
Free cash flow | 99.57%-1K | -112.16%-98K | -669.23%-100K | -119.74%-240K | -202.17%-802K | -184.31%-231K | --806K | ---13K | -80.14%1.22M | --785K |
Currency Unit | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |
No Data