TCIL HK$
T15
CapLand India T
CY6U
SIA
C6L
PTTEP TH SDR 1to1
TPED
Far East HTrust
Q5T
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -91.29%702K | 3.33%8.06M | -73.48%7.8M | 36.62%29.41M | 44.57%21.53M | 896K | -27.23%5.64M | -25.90%3.48M | 7,628.80%24.42M | 1.07%14.89M |
Net profit before non-cash adjustment | -6,105.06%-10.69M | -88.72%178K | -60.85%1.58M | -14.90%4.03M | -52.99%4.74M | ---929K | -61.41%1.04M | -34.71%2.1M | 28.04%2.53M | 542.75%10.08M |
Total adjustment of non-cash items | 43.69%10.5M | -26.37%7.31M | -43.32%9.93M | 12.39%17.51M | -0.08%15.58M | --4.19M | 12.49%3.81M | 4.53%4.11M | 12.05%3.48M | 26.69%15.6M |
-Depreciation and amortization | -27.62%3.22M | 1.51%4.45M | -41.58%4.38M | -32.52%7.5M | 23.68%11.11M | --2.51M | 27.65%2.87M | 42.44%3M | 17.40%2.73M | 6.29%8.98M |
-Reversal of impairment losses recognized in profit and loss | 99.47%1.14M | 40.05%570K | -95.14%407K | 255.44%8.37M | -57.52%2.35M | --787K | -87.57%146K | -32.92%803K | -3.28%619K | 42.70%5.54M |
-Assets reserve and write-off | 103.32%3M | -66.63%1.48M | 3,493.50%4.42M | -40.58%123K | 91.67%207K | ---- | ---- | ---- | ---- | --108K |
-Disposal profit | ---6K | --0 | --0 | --0 | --0 | ---394K | 306.12%199K | 19,300.00%194K | --0 | 103.00%26K |
-Net exchange gains and losses | 142.68%306K | -9,062.50%-717K | -97.71%8K | 427.10%350K | -201.90%-107K | --129K | 167.16%182K | -173.89%-300K | -1.69%-120K | 112.47%105K |
-Remuneration paid in stock | 163.69%1.77M | 700.00%672K | -73.91%84K | 168.33%322K | -69.54%120K | --17K | -27.59%63K | -73.64%29K | -88.46%12K | -64.47%394K |
-Other non-cash items | 24.68%1.08M | 37.64%863K | -26.49%627K | -55.06%853K | 334.32%1.9M | --929K | 252.00%352K | 245.95%384K | 56.38%233K | -23.87%437K |
Changes in working capital | 55.42%889K | 115.44%572K | -147.11%-3.71M | 552.16%7.87M | 111.19%1.21M | ---2.36M | -52.67%797K | -11.52%-2.72M | 486.32%18.41M | -329.45%-10.78M |
-Change in receivables | -76.46%2.66M | 167.17%11.28M | -198.39%-16.79M | 1,214.87%17.07M | 121.71%1.3M | ---5M | -43.64%1.59M | 105.94%389K | 245.68%4.32M | 31.22%-5.98M |
-Change in inventory | 164.22%3.47M | -796.65%-5.4M | 42.73%775K | 115.58%543K | -10.78%-3.49M | ---417K | -147.21%-974K | 104.54%130K | -226.67%-2.22M | 39.85%-3.15M |
-Change in prepaid assets | 566.21%5.13M | -612.09%-1.1M | -94.87%215K | 183.07%4.19M | -74.02%-5.04M | --962K | -907.89%-766K | -18,400.00%-2.59M | 35.81%-2.65M | -12.94%-2.9M |
-Change in payables | -235.81%-10.49M | -15.26%7.72M | 262.61%9.11M | -452.17%-5.6M | -28.53%1.59M | --3.34M | -130.25%-730K | -96.92%238K | 390.17%11.66M | -45.88%2.23M |
-Provision for loans, leases and other losses | ---216K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Changes in other current assets | 102.82%336K | -499.46%-11.93M | 135.84%2.99M | -221.71%-8.33M | 794.92%6.85M | ---1.25M | 154.45%1.68M | -20.03%-887K | 59.28%7.31M | -105.77%-985K |
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 | -349.77%-2.13M | 234.07%854K | 66.99%-637K | 38.00%-1.93M | 19.21%-3.11M | -140K | 15.85%-823K | -11.09%-2M | -49.49%-148K | -184.99%-3.85M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -116.06%-1.43M | 24.45%8.91M | -73.94%7.16M | 49.24%27.48M | 66.83%18.41M | --756K | -28.88%4.82M | -48.91%1.48M | 11,086.64%24.28M | -17.52%11.04M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 58.61%-589K | -227.88%-1.42M | 68.57%-434K | 49.82%-1.38M | 12.55%-2.75M | ---1.42M | 51.39%-491K | -9.57%-584K | 61.10%-254K | 42.88%-3.15M |
Net investment product transactions | ---- | ---- | -67.32%1.32M | 185.05%4.04M | 134.64%1.42M | --1.48M | ---517K | ---5.02M | --5.46M | -346.03%-4.09M |
Interest received (cash flow from investment activities) | 1,113.33%364K | 150.00%30K | -82.09%12K | -63.98%67K | -22.82%186K | --44K | -40.28%43K | -18.33%49K | 6.38%50K | 47.85%241K |
Net changes in other investments | ---- | ---2K | ---- | ---- | ---- | ---- | ---- | ---- | --8K | 99.57%-4K |
Investing cash flow | 83.87%-225K | -255.17%-1.4M | -67.05%899K | 337.63%2.73M | 83.61%-1.15M | --104K | 73.36%-965K | -188.21%-5.55M | 968.48%5.26M | 73.32%-7M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 18.41%836K | 110.13%706K | -257.32%-6.97M | 19.32%4.43M | 150.68%3.71M | --516K | 35.11%-1.14M | -1,894.29%-2.09M | 310.38%6.42M | -282.00%-7.32M |
Net common stock issuance | --5.36M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 36.57%-1.93M | -10.07%-3.05M | -6.09%-2.77M | -20.10%-2.61M | -176.24%-2.17M | ---816K | ---464K | ---414K | ---481K | ---787K |
Issuance fees | ---- | ---- | ---- | ---30K | --0 | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | ---3.21M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -61.25%-1.44M | -39.75%-893K | 42.33%-639K | 25.99%-1.11M | -120.80%-1.5M | ---386K | -129.65%-395K | -153.22%-433K | -44.39%-283K | 8.01%-678K |
Net other fund-raising expenses | ---- | ---- | ---- | 31.28%-11.18M | -5,838.32%-16.27M | --0 | ---- | ---- | -6,625.12%-29.19M | -186.16%-274K |
Financing cash flow | 88.04%-387K | 68.81%-3.24M | 1.22%-10.38M | 35.29%-10.5M | -79.13%-16.23M | ---686K | -16.27%-1.99M | -650.26%-2.94M | -538.83%-23.53M | -498.46%-9.06M |
Net cash flow | ||||||||||
Beginning cash position | 10.70%32.63M | -5.70%29.47M | 168.90%31.25M | 8.90%11.62M | -31.90%10.67M | --11.6M | -21.49%9.6M | 43.78%16.69M | -31.90%10.67M | -40.32%15.67M |
Current changes in cash | -147.71%-2.04M | 285.05%4.28M | -111.74%-2.31M | 1,805.61%19.7M | 120.56%1.03M | --174K | 29.46%1.86M | -1,306.71%-7.01M | 247.59%6.01M | 52.56%-5.03M |
Effect of exchange rate changes | 125.60%289K | -312.22%-1.13M | 828.77%532K | 13.10%-73K | -400.00%-84K | ---154K | 300.00%146K | -313.51%-79K | -50.00%3K | 211.11%28K |
End cash Position | -5.38%30.87M | 10.70%32.63M | -5.70%29.47M | 168.90%31.25M | 8.90%11.62M | --11.62M | -14.61%11.6M | -21.49%9.6M | 43.76%16.69M | -31.90%10.67M |
Free cash flow | -127.12%-2.03M | 11.30%7.49M | -74.22%6.73M | 67.94%26.1M | 106.02%15.54M | ---568K | -25.35%4.21M | -60.72%881K | 4,730.17%23.94M | -2.12%7.54M |
Currency Unit | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |