PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (Q3)Mar 31, 2022 | (Q2)Dec 31, 2021 | (Q1)Sep 30, 2021 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 85.56%-451K | -1,556.05%-3.61M | 231.45%3.01M | -631.10%-7.07M | -149.55%-1.91M | -123.39%-3.12M | 110.79%248K | -104.01%-2.29M | 78.29%-967.39K | 59,996.89%3.85M |
Net profit before non-cash adjustment | 39.90%-750K | -388.21%-2.82M | 657.29%3.86M | -289.35%-9.58M | -417.29%-7.06M | 13.03%-1.25M | -547.29%-577K | -428.44%-693K | 13.16%-2.46M | -90.82%-1.36M |
Total adjustment of non-cash items | -71.55%237K | 45.41%301K | 110.83%331K | 248.53%7.29M | 1,113.24%6.09M | -42.91%833K | 305.88%207K | 98.73%157K | 646.19%2.09M | 89.28%502.03K |
-Depreciation and amortization | 7.89%287K | 47.47%292K | 77.16%287K | 138.69%872.76K | 18.84%246.76K | 442.86%266K | 266.67%198K | 194.55%162K | 8.74%365.64K | -13.93%207.64K |
-Reversal of impairment losses recognized in profit and loss | -99.30%4K | --0 | --36K | 273.86%6.43M | 1,902.43%5.86M | --571K | --0 | --0 | --1.72M | --292.76K |
-Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-Net exchange gains and losses | --0 | -50.00%1K | 0.00%-1K | -96.50%802 | 96.76%-198 | --0 | -80.00%2K | -103.70%-1K | 964.45%22.88K | -282.46%-6.12K |
-Other non-cash items | -1,250.00%-54K | 14.29%8K | 325.00%9K | -3.59%-18.9K | -330.86%-17.9K | 60.00%-4K | 153.85%7K | -33.33%-4K | 65.81%-18.25K | -62.41%7.75K |
Changes in working capital | 102.29%62K | -277.18%-1.1M | 32.46%-1.18M | -698.69%-4.79M | -119.99%-942.08K | -90.44%-2.71M | 124.93%618K | -24.15%-1.75M | 68.55%-599.11K | 933.42%4.71M |
-Change in receivables | 49.03%-2.88M | -287.32%-1.2M | 15.37%-1.64M | 24.11%-4.77M | -7.97%2.18M | -1,176.70%-5.64M | 116.77%639K | 55.87%-1.94M | -205.13%-6.28M | -66.34%2.36M |
-Change in inventory | -89.85%138K | -55.89%232K | 649.43%1.3M | -81.70%1.07M | 9.50%-988.99K | -5.75%1.36M | -74.61%526K | -94.93%174K | 161.17%5.85M | 86.01%-1.09M |
-Change in payables | 77.78%2.8M | 76.23%-130K | -7,158.33%-847K | -536.48%-1.09M | -161.87%-2.13M | 165.00%1.58M | 26.18%-547K | 102.67%12K | -110.13%-171.15K | 177.01%3.44M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 11.11%-16K | -21.43%-17K | -12.50%-18K | -280.85%-70.91K | -97.19%-22.91K | -800.00%-18K | -366.67%-14K | -700.00%-16K | 37.79%-18.62K | 53.40%-11.62K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -5.88%-18K | -17.65%-20K | -600.00%-14K | 21.10%-73.11K | -284.32%-37.11K | 84.11%-17K | -70.00%-17K | -105.88%-2K | -113.71%-92.66K | 6.77%-9.66K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 84.64%-485K | -1,781.11%-3.65M | 229.04%2.98M | -569.03%-7.22M | -151.40%-1.97M | -109.56%-3.16M | 109.39%217K | -111.65%-2.31M | 76.19%-1.08M | 13,363.85%3.83M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -78.19%-3.83M | 95.69%-150K | 52.06%-1.13M | -49.61%-10.04M | 69.15%-2.06M | -7,578.57%-2.15M | -69,520.00%-3.48M | -58,675.00%-2.35M | -37,187.14%-6.71M | ---6.67M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 218.18%70K | 28.57%9K | -55.00%9K | 80.69%66.61K | 355.65%17.61K | 83.33%22K | -56.25%7K | 300.00%20K | -55.75%36.87K | -10.18%3.87K |
Investing cash flow | -76.74%-3.76M | 95.94%-141K | 52.04%-1.12M | -49.44%-9.97M | 69.39%-2.04M | -13,200.00%-2.13M | -31,681.82%-3.47M | -233,200.00%-2.33M | -12,171.73%-6.67M | -116,788.40%-6.67M |
Financing cash flow | ||||||||||
Net common stock issuance | 612.32%33.52M | --0 | --0 | 34.46%16.61M | -100.01%-400 | --4.71M | --7.77M | -45.32%4.13M | --12.36M | --4.79M |
Increase or decrease of lease financing | -13.04%-156K | -102.53%-160K | -88.75%-151K | -118.70%-441.66K | -24.77%-144.66K | -430.77%-138K | -163.33%-79K | -166.67%-80K | 10.87%-201.94K | 43.33%-115.94K |
Issuance fees | -2,300.00%-1.13M | --0 | --0 | 48.55%-166.13K | 99.88%-126 | ---47K | ---78K | 80.93%-41K | ---322.9K | ---107.9K |
Financing cash flow | 613.07%32.24M | -102.10%-160K | -103.76%-151K | 35.28%16M | -103.18%-145.18K | 17,488.46%4.52M | 25,486.67%7.62M | -45.15%4.01M | 5,321.34%11.83M | 2,334.11%4.57M |
Net cash flow | ||||||||||
Beginning cash position | -78.79%1.93M | 24.25%5.88M | -22.15%4.17M | 319.00%5.35M | 129.63%8.32M | 75.67%9.09M | -36.98%4.73M | 319.01%5.36M | -78.63%1.28M | 138.96%3.63M |
Current changes in cash | 3,759.08%27.99M | -190.59%-3.95M | 373.28%1.71M | -129.10%-1.19M | -340.19%-4.16M | 50.61%-765K | 287.00%4.36M | -110.04%-625K | 186.72%4.08M | 823.38%1.73M |
Effect of exchange rate changes | --0 | --0 | --0 | 235.09%231 | 235.09%231 | --0 | --0 | --0 | -812.50%-171 | -812.50%-171 |
End cash Position | 259.44%29.92M | -78.79%1.93M | 24.25%5.88M | -22.15%4.17M | -22.15%4.17M | 129.63%8.32M | 75.67%9.09M | -36.98%4.73M | 319.00%5.35M | 319.00%5.35M |
Free cash flow | 18.69%-4.32M | -16.36%-3.8M | 139.72%1.85M | -121.53%-17.26M | -41.61%-4.03M | -245.80%-5.31M | -40.87%-3.26M | -325.78%-4.66M | -71.30%-7.79M | -9,749.54%-2.84M |
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.