(Q3)Mar 31, 2024 | (Q2)Dec 31, 2023 | (Q1)Sep 30, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 54.34%-720K | 144.60%2.35M | -87.77%3.57M | 25.66%60.93M | 187.73%38.85M | 29.31%-1.58M | -179.69%-5.27M | 447.40%29.16M | 0.90%48.49M | -61.48%13.5M |
Net profit before non-cash adjustment | 2.43%-18.48M | -57.09%-20.63M | 21.57%-11.01M | -95.87%-42.32M | 2,605.51%38.64M | 12.93%-18.94M | 14.15%-13.13M | 12.20%-14.04M | 87.19%-21.61M | 98.27%-1.54M |
Total adjustment of non-cash items | -23.34%13.85M | 45.57%13M | -28.07%13.98M | 344.53%40.13M | -1,134.43%-61.88M | -15.11%18.06M | -43.01%8.93M | 38.21%19.44M | -82.68%9.03M | -174.59%-5.01M |
-Depreciation and amortization | 39.02%5.76M | -41.22%4.52M | 15.24%1.2M | -14.88%14.96M | -9.72%3.9M | -4.96%4.14M | 51.14%7.7M | -73.60%1.04M | -38.52%17.58M | 63.81%4.32M |
-Reversal of impairment losses recognized in profit and loss | -578.31%-1.3M | ---- | ---- | 440.15%43.91M | -62.13%2.51M | -93.80%272K | ---- | ---- | -642.62%-12.91M | 178.69%6.63M |
-Assets reserve and write-off | ---- | ---- | ---- | -147.88%-66.51M | -206.67%-82.51M | ---- | ---- | ---- | -5,920.61%-26.83M | ---26.91M |
-Share of associates | --0 | --0 | --0 | -8.88%503K | 59.80%163K | 9.35%152K | -42.79%127K | 3.33%93K | -86.69%552K | -97.22%102K |
-Disposal profit | 56.23%-443K | --0 | ---346K | 78.64%-2.3M | 99.46%-51K | -23.87%-1.01M | -39,433.33%-1.18M | --0 | -173.13%-10.75M | -164.31%-9.53M |
-Net exchange gains and losses | -1,552.14%-1.7M | 93.37%-654K | -52.24%4.07M | 5.30%11.21M | -86.06%1.43M | 165.91%117K | -4,191.74%-9.87M | 1,482.19%8.53M | 290.43%10.65M | 1,547.91%10.25M |
-Other non-cash items | -19.87%11.53M | -24.93%9.13M | -7.36%9.06M | 24.74%38.35M | 25.34%12.68M | 9.32%14.39M | 14.92%12.16M | -1.42%9.78M | 313.57%30.75M | 156.61%10.11M |
Changes in working capital | 664.41%3.92M | 1,035.11%9.99M | -97.51%591K | 3.37%63.12M | 209.60%62.09M | 60.34%-694K | -117.08%-1.07M | 227.74%23.76M | -62.89%61.06M | -82.95%20.06M |
-Change in receivables | 144.87%2.26M | -58.39%13.43M | 94.66%-1.9M | -85.65%10.59M | 460.67%24.02M | -111.91%-5.04M | 87.88%32.28M | -471.56%-35.58M | -42.52%73.79M | -92.34%4.28M |
-Change in inventory | -594.10%-3.18M | 97.64%-782K | -100.48%-309K | 316.35%18.34M | 109.97%729K | -112.51%-458K | -377.15%-33.1M | 2,950.53%64.42M | -172.26%-8.48M | -358.72%-7.31M |
-Change in prepaid assets | ---- | --0 | ---- | ---- | ---- | ---- | ---4.27M | ---- | ---- | ---- |
-Change in payables | 224.84%13.47M | -1,178.51%-8.98M | 126.93%3.6M | 38.59%54.1M | -71.39%21.82M | 106.30%4.15M | -81.84%833K | -175.62%-13.35M | 111.11%39.03M | 50.91%76.26M |
-Changes in other current assets | -1,416.46%-8.64M | 98.68%6.32M | -109.64%-796K | 54.01%-19.9M | 129.19%15.52M | -96.38%656K | 137.10%3.18M | 146.63%8.26M | -824.54%-43.28M | -734.47%-53.18M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 74.29%-1.2M | 87.02%-1.01M | 84.95%-1.29M | -23.26%-41.82M | -454.56%-12.78M | 64.49%-4.68M | 41.41%-7.8M | -49.15%-8.57M | -5.59%-33.93M | 70.31%-2.3M |
Interest received (cash flow from operating activities) | -70.85%386K | -85.50%285K | 0 | 12,022.22%3.27M | 100.35%20K | 1.32M | -67.37%1.97M | 1,036.18%2.26M | -94.66%27K | 38.89%-5.66M |
Tax refund paid | 0 | 0 | 99.51%-91K | 40.32%-1.32M | 59.93%-1.07M | 537.61%5.61M | 3,148.25%12.19M | -186,050.00%-18.62M | 23.53%-2.21M | -284.51%-2.68M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -324.89%-1.54M | 49.22%1.63M | -48.44%2.18M | 70.21%21.06M | 776.83%25.02M | 104.71%683K | 202.45%1.09M | 1,941.74%4.24M | -8.59%12.38M | -83.53%2.85M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 269.08%443K | -169.32%-122K | -106.19%-173K | -1,265.52%-5.94M | -10.13%-1.01M | -132.07%-262K | 108.70%176K | 233.25%2.8M | 21.76%-435K | -38.88%-918K |
Net intangibles purchase and sale | ---- | ---- | ---- | 84.22%-1.08M | ---- | ---- | ---- | ---- | ---6.86M | ---- |
Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | 67.56%-181K | ---181K |
Net investment property transactions | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 |
Advance cash and loans provided to other parties | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---931K | ---931K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -79.35%261K | --260K |
Investing cash flow | 269.08%443K | -169.32%-122K | -106.19%-173K | 13.76%-7.02M | 42.88%-1.01M | 92.93%-262K | 108.70%176K | 233.25%2.8M | -5,528.00%-8.14M | -497.97%-1.77M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -74.36%-68K | 76.05%-284K | 85.34%-2.16M | -396.30%-13.15M | -13.61%-15.82M | -100.30%-39K | 17.92%-1.19M | -14,173.79%-14.7M | -516.67%-2.65M | -456.28%-13.92M |
Net common stock issuance | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --31.02M | --15.76M |
Increase or decrease of lease financing | 91.57%-127K | 13.36%-253K | 84.31%-211K | 68.87%-9.04M | -305.00%-6.64M | -85.93%-1.51M | 95.14%-292K | -2.36%-1.35M | -146.03%-29.05M | 134.85%3.24M |
Issuance fees | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | 28.32%-205K | -2,400.00%-50K |
Interest paid (cash flow from financing activities) | ---- | ---- | ---- | 18.82%-453K | ---- | ---- | ---- | ---- | 95.46%-558K | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | -69.93%46K | ---- | ---- | ---- | ---- | 104.31%153K | --482K |
Financing cash flow | 87.38%-195K | 63.67%-537K | 85.25%-2.37M | -1,654.81%-22.6M | -507.12%-22.46M | -113.03%-1.55M | -168.87%-1.48M | -478.02%-16.05M | 95.28%-1.29M | 125.98%5.52M |
Net cash flow | ||||||||||
Beginning cash position | 52.56%3.07M | -6.85%2.08M | -78.32%2.44M | 41.31%10.07M | -84.71%889K | -82.86%2.01M | -82.39%2.23M | 35.89%11.24M | -67.44%7.12M | -52.63%5.82M |
Current changes in cash | -14.59%-1.29M | 553.52%966K | 96.05%-356K | -390.66%-8.56M | -76.54%1.55M | 82.35%-1.12M | 77.32%-213K | -285.72%-9.02M | 121.64%2.95M | 257.16%6.6M |
Effect of exchange rate changes | ---- | --0 | --0 | 150.00%1K | --0 | ---- | -700.00%-8K | --8K | -200.00%-2K | 99.07%-2K |
End cash Position | 100.56%1.78M | 51.37%3.05M | -6.85%2.08M | -85.02%1.51M | -80.37%2.44M | -83.46%889K | -82.86%2.01M | -82.98%2.23M | 21.70%10.07M | 50.05%12.41M |
Free cash flow | -464.85%-1.54M | 1,668.24%1.5M | -52.53%2.01M | 520.00%10.23M | 1,886.09%24.01M | 102.90%421K | 102.54%85K | 1,941.74%4.24M | -86.86%1.65M | -108.22%-1.34M |
Currency Unit | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |
No Data
No Data