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 | -23.60%488.95M | -25.21%753.73M | 59.73%1.06B | 34.80%2.99B | 58.71%679.03M | -42.10%640.02M | 0.74%1.01B | 309.19%661.92M | 404.39%2.22B | 544.59%427.85M |
Net profit before non-cash adjustment | 25.88%523.95M | 68.29%693.81M | 37.71%540.94M | -15.68%1.65B | 29.66%424.55M | -7.40%416.23M | -27.19%412.27M | -35.47%392.8M | 35.28%1.95B | -14.68%327.43M |
Total adjustment of non-cash items | 35.27%246.36M | -34.64%115.79M | -19.61%157.16M | 9.76%723.97M | -6.64%169.16M | 6.05%182.13M | 10.22%177.18M | 34.00%195.51M | 23.35%659.57M | 30.30%181.19M |
-Depreciation and amortization | -5.03%179.28M | 15.30%184.42M | 24.99%185.37M | 17.59%686.8M | 18.72%189.76M | 31.02%188.78M | 10.92%159.94M | 9.08%148.31M | 33.55%584.08M | 17.64%159.84M |
-Reversal of impairment losses recognized in profit and loss | 4,839.86%138.56M | 56.76%10.95M | -8.96%9.12M | 50.33%27.52M | -29.33%7.71M | -11.65%2.81M | 202.77%6.99M | 424.28%10.02M | 168.72%18.31M | 101.98%10.92M |
-Share of associates | -121.77%-168.98M | -222.83%-112.34M | -525.43%-86.97M | -18.89%-207.36M | -115.10%-82.46M | -114.51%-76.2M | 27.98%-34.8M | 73.38%-13.91M | -112.09%-174.41M | 25.09%-38.33M |
-Disposal profit | 101.26%13K | -189.47%-569K | -230.04%-368K | 1,795.77%6.28M | 3,094.00%6.39M | -2,084.62%-1.03M | 256.65%636K | -41.65%283K | 113.57%331K | 107.74%200K |
-Net exchange gains and losses | 524.01%64.89M | 20.16%-4.91M | 145.63%3.4M | -769.36%-8.06M | 63.55%-4.85M | 71.47%10.4M | -217.91%-6.15M | -783.15%-7.46M | -112.80%-927K | -83,018.75%-13.3M |
-Other non-cash items | -43.16%32.61M | -24.37%38.24M | -20.01%46.61M | -5.76%218.79M | -14.97%52.6M | 6.48%57.37M | -12.45%50.56M | -0.72%58.26M | 38.22%232.18M | 20.00%61.86M |
Changes in working capital | -775.34%-281.36M | -113.36%-55.88M | 387.93%359.18M | 256.98%618.95M | 205.63%85.32M | -91.39%41.66M | 53.01%418.36M | 106.87%73.61M | 74.36%-394.28M | 86.95%-80.77M |
-Change in receivables | 55.36%-88.45M | 35.14%-163.04M | -69.77%316.76M | 280.91%422.3M | 34.97%-176.14M | -148.66%-198.14M | -138.08%-251.38M | 201.74%1.05B | 66.86%-233.43M | -360.73%-270.84M |
-Change in inventory | -218.48%-263.22M | -69.93%100.81M | 166.30%201.83M | 475.92%227.67M | -142.55%-25.35M | 839.31%222.16M | 255.07%335.28M | -341.37%-304.42M | 94.83%-60.56M | 110.00%59.58M |
-Change in payables | 298.45%70.3M | -98.10%6.35M | 76.21%-159.4M | -60.86%-70.71M | 32.26%247.12M | -83.50%17.64M | 296.06%334.46M | -300.89%-669.93M | -111.46%-43.96M | 128.87%186.84M |
-Changes in other current assets | ---- | ---- | ---- | 170.44%39.69M | ---- | ---- | ---- | ---- | -22.36%-56.34M | ---- |
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 | 77.59%-7.99M | 67.87%-9.95M | 74.61%-11.35M | 22.75%-122.79M | 78.60%-11.45M | 37.33%-35.65M | 28.12%-30.96M | -719.23%-44.72M | -401.52%-158.94M | -934.94%-53.52M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -20.42%480.96M | -23.86%743.78M | 69.46%1.05B | 39.25%2.87B | 78.34%667.57M | -42.36%604.37M | 2.04%976.84M | 291.75%617.2M | 404.61%2.06B | 469.14%374.33M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -5.86%-222.37M | 6.79%-134.83M | -38.96%-225.04M | -7.87%-701.48M | 20.70%-184.84M | -57.01%-210.05M | -11.87%-144.65M | -5.06%-161.94M | 37.72%-650.3M | 23.77%-233.08M |
Net business purchase and sale | 35.68%-80.13M | --1.5M | ---5M | -124.97%-82.47M | 229.76%42.11M | ---124.58M | --0 | --0 | 87.11%-36.66M | ---32.45M |
Net investment property transactions | ---- | ---- | ---- | 0.92%3.18M | ---- | ---- | ---- | ---- | --3.15M | ---- |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Dividends received (cash flow from investment activities) | -100.00%-1K | ---- | ---- | 993.22%51.25M | 206.30%7.78M | --43.47M | ---- | ---- | 990.23%4.69M | --2.54M |
Interest received (cash flow from investment activities) | 366.21%20.57M | 259.35%17.55M | 183.28%13.25M | 139.86%23.8M | 351.56%9.83M | 17.28%4.41M | 125.02%4.88M | 157.92%4.68M | 70.85%9.92M | -95.62%2.18M |
Net changes in other investments | --10.28M | --15K | ---2.25M | 152.66%67.71M | ---- | ---- | ---- | ---- | -206.70%-128.58M | ---96.36M |
Investing cash flow | 5.26%-271.65M | 94.33%-7.93M | -39.28%-219.04M | 20.03%-638.03M | 84.68%-54.25M | -76.75%-286.75M | -11.33%-139.77M | -0.82%-157.26M | 33.62%-797.79M | -161.02%-354.03M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 31.62%63.04M | 74.83%-131.68M | -337.10%-235.82M | 60.92%-516.72M | -81.50%12.46M | 106.47%47.89M | 53.00%-523.12M | -111.64%-53.95M | -209.71%-1.32B | -86.23%67.32M |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --970.59M | --6.33M |
Increase or decrease of lease financing | -34.24%-5.01M | -12.30%-5.83M | 17.72%-6.31M | 21.20%-27.62M | 26.42%-11.02M | 55.32%-3.73M | 2.82%-5.2M | -20.41%-7.67M | -9.36%-35.05M | -17.54%-14.98M |
Issuance fees | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---6.33M | ---- |
Cash dividends paid | 0.00%-144.19M | 0.00%-144.19M | 0.00%-144.19M | -17.05%-576.77M | 0.00%-144.19M | 0.00%-144.19M | -16.67%-144.19M | -78.54%-144.19M | -57.45%-492.74M | -19.03%-144.19M |
Cash dividends for minorities | ---- | ---- | ---- | -27.37%-173.1M | ---- | ---- | ---- | ---- | -136.76%-135.9M | ---- |
Interest paid (cash flow from financing activities) | 13.93%-53.18M | 1.49%-55.78M | 3.08%-59.85M | -0.20%-242.48M | 2.53%-62.31M | -7.18%-61.78M | 5.49%-56.63M | -2.08%-61.76M | -10.65%-241.99M | 34.90%-63.93M |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | -1,315.91%-2.49M | -107.90%-64K | 33.59%-172K | ---- | ---- |
Financing cash flow | 15.19%-139.35M | 53.72%-337.49M | -66.64%-446.17M | -21.60%-1.54B | -28.55%-375.44M | 82.71%-164.31M | -116.53%-729.2M | -184.88%-267.74M | -306.97%-1.26B | -229.16%-292.06M |
Net cash flow | ||||||||||
Beginning cash position | 150.16%1.93B | 134.00%1.53B | 153.55%1.14B | 3.32%449.9M | 29.24%929.19M | -1.65%769.88M | 148.64%655.01M | 3.32%449.9M | -21.32%435.43M | 82.89%718.97M |
Current changes in cash | -54.37%69.96M | 269.30%398.37M | 98.09%380.72M | 21,124.06%691.27M | 187.53%237.89M | 339.19%153.31M | -78.21%107.87M | 218.34%192.2M | 98.21%-3.29M | -2,389.80%-271.76M |
Effect of exchange rate changes | -1,579.14%-88.65M | -173.45%-5.14M | -12.28%11.33M | -102.70%-479K | -1,082.43%-26.39M | 1,980.90%5.99M | -71.27%7M | 234.94%12.92M | -72.91%17.75M | -94.95%2.69M |
End cash Position | 105.26%1.91B | 150.16%1.93B | 134.00%1.53B | 153.55%1.14B | 153.55%1.14B | 29.24%929.19M | -1.65%769.88M | 148.64%655.01M | 3.32%449.9M | 3.32%449.9M |
Free cash flow | -31.78%257.85M | -27.18%605.44M | 80.40%820.81M | 53.83%2.16B | 255.02%497.15M | -58.64%378M | 0.47%831.42M | 195.53%455M | 319.07%1.41B | 134.25%140.03M |
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.