PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 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 | 10.36%14.5M | -31.79%15.98M | 8.32%22.05M | 6.74%78.96M | 6.50%22.03M | -46.43%13.14M | 18.71%23.43M | 125.60%20.36M | 108.02%73.98M | 463.78%20.69M |
Net profit before non-cash adjustment | -52.72%4.96M | -23.54%13.15M | -2.33%16.12M | 58.52%52.64M | 1,839.08%8.44M | -10.59%10.49M | 55.61%17.2M | 65.43%16.51M | 32.28%33.21M | -96.35%435K |
Total adjustment of non-cash items | 39.09%12.41M | 117.70%8.74M | 11.59%6.59M | -18.47%27.53M | -17.37%8.69M | 34.22%8.92M | -51.50%4.02M | -29.07%5.9M | 7.57%33.77M | 92.83%10.52M |
-Depreciation and amortization | -0.26%8.01M | -0.87%8.01M | -2.37%8.14M | -0.72%32.52M | 10.91%8.07M | -4.15%8.03M | -4.90%8.08M | -3.08%8.34M | -5.43%32.75M | -9.44%7.28M |
-Reversal of impairment losses recognized in profit and loss | 148.65%377K | -77.04%135K | 115.42%99K | -428.70%-756K | -83.26%73K | -227.00%-775K | 964.71%588K | -748.48%-642K | 400.00%230K | 340.88%436K |
-Disposal profit | 95.45%-4K | --7K | -4,400.00%-135K | 89.86%-89K | 100.31%2K | 46.99%-88K | --0 | 95.59%-3K | 61.36%-878K | 71.83%-640K |
-Net exchange gains and losses | 216.09%4.75M | 137.44%1.33M | 45.99%-821K | -232.86%-2.32M | -67.87%1.25M | 219.18%1.5M | -652.12%-3.55M | -271.64%-1.52M | 237.11%1.74M | 2,391.67%3.89M |
-Pension and employee benefit expenses | 0.00%13K | 7.69%14K | 7.69%14K | 173.24%52K | 109.49%13K | -48.00%13K | -40.91%13K | -31.58%13K | -395.83%-71K | -140.35%-137K |
-Other non-cash items | -23.28%-593K | -126.07%-902K | -150.88%-710K | -18,680.00%-1.88M | -136.75%-715K | -2,286.36%-481K | -307.81%-399K | -462.82%-283K | -104.35%-10K | -33.63%-302K |
Changes in working capital | 54.29%-2.87M | -367.31%-5.91M | 68.03%-655K | -117.28%-1.21M | -49.62%4.9M | -202.10%-6.27M | 450.25%2.21M | 77.91%-2.05M | 133.45%7M | 170.97%9.73M |
-Change in receivables | ---- | ---- | ---- | -63.65%3.21M | ---- | ---- | ---- | ---- | 173.25%8.83M | ---- |
-Change in inventory | ---- | ---- | ---- | -166.84%-3.87M | ---- | ---- | ---- | ---- | 138.23%5.78M | ---- |
-Change in payables | ---- | ---- | ---- | 93.73%-483K | ---- | ---- | ---- | ---- | -224.08%-7.71M | ---- |
-Changes in other current assets | -95.54%-8.37M | -840.99%-6.62M | 92.63%4.99M | -177.42%-72K | 106.89%724K | -154.68%-4.28M | -54.04%893K | 213.80%2.59M | 102.17%93K | -803.62%-10.51M |
-Changes in other current liabilities | 376.12%5.5M | -46.63%704K | -21.70%-5.65M | ---- | ---- | -18.35%-1.99M | 185.59%1.32M | 54.05%-4.64M | ---- | ---- |
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 | -189.34%-2.2M | -68.00%-1.43M | -6.18%-1.96M | -9.17%-5.62M | 17.25%-2.16M | 22.69%-760K | -23.73%-850K | -114.17%-1.84M | -55.75%-5.15M | -167.93%-2.62M |
Other operating cash inflow (outflow) | -29K | 0 | 0 | 13.79%-25K | 13.79%-25K | 0 | 0 | 0 | 9.38%-29K | 9.38%-29K |
Operating cash flow | -0.86%12.27M | -35.54%14.56M | 8.53%20.09M | 6.56%73.32M | 9.97%19.84M | -47.42%12.38M | 18.53%22.58M | 126.80%18.51M | 113.50%68.8M | 577.98%18.04M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 34.93%-4.76M | 19.67%-5.04M | -61.67%-6.76M | -37.70%-26.36M | -133.09%-8.6M | -86.36%-7.31M | 18.78%-6.27M | -9.73%-4.18M | -35.26%-19.14M | -11.01%-3.69M |
Net intangibles purchase and sale | 33.33%-2K | 41.67%-7K | -200.00%-6K | -127.27%-25K | 20.00%-8K | -200.00%-3K | ---12K | ---2K | 99.04%-11K | 99.12%-10K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 67.15%809K | 93.85%756K | 137.79%711K | 280.00%1.9M | 299.45%727K | 263.91%484K | 271.43%390K | 273.75%299K | 75.44%500K | 111.63%182K |
Investing cash flow | 42.16%-3.95M | 27.23%-4.29M | -55.88%-6.06M | -31.26%-24.49M | -124.05%-7.88M | -80.15%-6.83M | 22.62%-5.89M | -4.13%-3.89M | -24.28%-18.66M | 19.66%-3.52M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | 92.63%-2.55M | --0 | --0 | --0 | 73.18%-2.55M | -353.29%-34.63M | -284.01%-9.54M |
Increase or decrease of lease financing | -151.28%-196K | --0 | 92.31%-19K | 15.33%-453K | 49.44%-45K | 22.77%-78K | 10.75%-83K | 1.98%-247K | 8.86%-535K | -180.91%-89K |
Cash dividends paid | ---6.61M | ---- | ---- | -44.45%-10.75M | 0.00%-2.48M | ---- | ---- | ---- | -12.49%-7.44M | 0.00%-2.48M |
Interest paid (cash flow from financing activities) | --0 | --0 | --0 | 96.60%-16K | 91.18%-3K | --0 | --0 | 91.45%-13K | 2.69%-471K | 74.81%-34K |
Financing cash flow | 18.39%-6.81M | -3,884.34%-3.31M | 99.32%-19K | 68.03%-13.77M | 79.18%-2.53M | 50.38%-8.35M | 98.02%-83K | 71.65%-2.81M | -819.65%-43.07M | -553.32%-12.14M |
Net cash flow | ||||||||||
Beginning cash position | 29.97%119.64M | 52.26%112.49M | 57.42%97.95M | 14.04%62.22M | 47.77%89.3M | 62.21%92.05M | 50.15%73.88M | 14.04%62.22M | 76.85%54.56M | 12.26%60.43M |
Current changes in cash | 154.28%1.52M | -58.08%6.96M | 18.63%14.02M | 395.56%35.06M | 295.72%9.43M | -195.03%-2.79M | 129.32%16.61M | 315.40%11.82M | -69.51%7.08M | 148.23%2.38M |
Effect of exchange rate changes | -3,757.89%-1.39M | -87.86%190K | 427.04%520K | 13.99%668K | -31.30%-776K | -94.91%38K | 418.21%1.57M | -223.26%-159K | 15.13%586K | -155.84%-591K |
End cash Position | 34.12%119.77M | 29.97%119.64M | 52.26%112.49M | 57.42%97.95M | 57.42%97.95M | 47.77%89.3M | 62.21%92.05M | 50.15%73.88M | 14.04%62.22M | 14.04%62.22M |
Free cash flow | 50.78%7.51M | -41.68%9.5M | -7.92%13.19M | -5.09%46.83M | -21.64%11.23M | -74.36%4.98M | 43.89%16.3M | 236.35%14.33M | 206.87%49.35M | 639.98%14.33M |
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.