(Q6)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q6)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q6)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q6)Jun 30, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Cash flow from operating activities | ||||||||||
Earning before tax | 171.26%3.25M | -6,083.64%-2.67M | -598.44%-4.56M | 99.26%-43.13K | 92.71%-652.47K | -228.72%-5.81M | -16.38%-8.95M | 20.04%-1.77M | -521.77%-7.69M | -124.82%-2.21M |
Profit adjustment | ||||||||||
Interest (income) - adjustment | -663.06%-34.87K | -37.77%-60.98K | -54.18%-4.57K | 88.17%-44.26K | 98.30%-2.96K | 30.84%-374.24K | 19.29%-174.59K | 6.61%-541.14K | 38.76%-216.33K | 30.37%-579.44K |
Impairment and provisions: | ---- | --1.75M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Impairment of property, plant and equipment (reversal) | ---- | --1.75M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Asset sale loss (gain): | ---1.2K | ---- | ---- | --282 | ---- | ---- | ---- | ---- | ---- | ---- |
-Loss (gain) on sale of property, machinery and equipment | ---1.2K | ---- | ---- | --282 | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization: | -5.31%3.77M | 12.24%7.94M | 19.83%3.98M | 19.04%7.08M | -2.89%3.32M | -16.06%5.95M | 20.06%3.42M | 128.03%7.08M | 129.73%2.85M | 42.98%3.11M |
Financial expense | -34.36%731.01K | 61.86%2.12M | 145.20%1.11M | 60.92%1.31M | 4.24%454.23K | -23.63%813.49K | -25.58%435.76K | 11.16%1.07M | 118.17%585.51K | 248.94%958.28K |
Unrealized exchange loss (gain) | -79.41%288.84K | 940.85%4.07M | -70.45%1.4M | -182.50%-484.08K | 71.97%4.75M | 137.82%586.75K | -2.92%2.76M | -400.72%-1.55M | 406.08%2.84M | -114.60%-309.87K |
Special items | 319,800.00%3.2K | 1,081.74%19.42K | -99.94%1 | -99.40%1.64K | -98.96%1.63K | 491.85%275.75K | 362.93%157.58K | 765.99%46.59K | --34.04K | -97.50%5.38K |
Adjustment items | ---- | ---- | ---- | ---- | --612.86K | ---- | ---- | ---- | ---- | ---- |
Operating profit before the change of operating capital | 313.32%8M | 68.52%13.18M | -77.17%1.94M | 442.99%7.82M | 461.11%8.48M | -66.79%1.44M | -47.44%-2.35M | 346.51%4.34M | -145.00%-1.59M | -92.75%971.1K |
Change of operating capital | ||||||||||
Inventory (increase) decrease | -32.01%4.06M | 195.98%6.98M | 381.23%5.97M | -117.96%-7.27M | -155.18%-2.12M | -187.31%-3.34M | -48.94%3.85M | 107.14%3.82M | 442.12%7.53M | -62.98%1.85M |
Accounts receivable (increase)decrease | -602.37%-7.33M | -152.87%-2.06M | 131.03%1.46M | 175.61%3.89M | 7.31%-4.7M | -950.61%-5.14M | 32.05%-5.07M | -89.97%604.83K | -327.90%-7.46M | 382.08%6.03M |
Accounts payable increase (decrease) | 645.93%4.08M | 133.33%1.58M | -595.54%-747.35K | -179.53%-4.74M | -101.73%-107.45K | 1,134.50%5.96M | 260.43%6.21M | 73.07%-576.39K | -83.52%-3.87M | -196.22%-2.14M |
Special items for working capital changes | -114.70%-127.36K | 790.77%1.32M | 90.11%866.66K | -78.65%147.98K | 225.48%455.87K | 275.75%693.12K | -143.48%-363.29K | -71.30%184.47K | 313.13%835.46K | 544.55%642.76K |
Adjustment items for working capital changes | ---- | ---- | ---- | ---- | ---612.86K | ---- | ---- | ---- | ---- | ---- |
Cash from business operations | -8.37%8.69M | 13,310.59%21M | 579.04%9.48M | 58.82%-158.96K | -38.57%1.4M | -104.61%-386.01K | 149.86%2.27M | 13.93%8.37M | -315.86%-4.56M | -60.41%7.35M |
Other taxs | 12.62%-96.63K | 218.09%221.82K | -72.23%-110.58K | -24.82%-187.84K | 52.96%-64.21K | -110.26%-150.49K | 7.11%-136.48K | 173.63%1.47M | 91.91%-146.94K | 57.46%-1.99M |
Net cash from operations | -8.32%8.59M | 6,219.07%21.22M | 603.46%9.37M | 35.36%-346.8K | -37.66%1.33M | -105.45%-536.5K | 145.41%2.14M | 83.67%9.84M | -1,695.39%-4.71M | -61.40%5.36M |
Cash flow from investment activities | ||||||||||
Interest received - investment | 663.06%34.87K | 37.77%60.98K | 54.18%4.57K | -88.17%44.26K | -98.30%2.96K | -30.84%374.24K | -19.29%174.59K | -6.61%541.14K | -38.76%216.33K | -30.37%579.44K |
Decrease in deposits (increase) | ---- | -31.75%-49.8K | ---- | 68.61%-37.8K | ---- | -104.01%-120.42K | ---- | 160.00%3M | ---- | ---5M |
Sale of fixed assets | --1.2K | ---- | ---- | --6K | ---- | ---- | ---- | ---- | ---- | ---- |
Purchase of fixed assets | -147.51%-4.16M | 69.70%-4.38M | 62.71%-1.68M | 12.73%-14.45M | 43.42%-4.51M | -96.65%-16.56M | -510.23%-7.97M | 57.73%-8.42M | 96.56%-1.31M | 27.00%-19.92M |
Purchase of intangible assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---74.81K | ---- |
Recovery of cash from investments | ---- | ---- | ---- | ---- | ---- | ---- | --262.94K | ---- | ---- | ---- |
Net cash from investment operations | -146.04%-4.12M | 69.75%-4.37M | 62.79%-1.68M | 11.44%-14.44M | 40.17%-4.5M | -234.19%-16.3M | -546.84%-7.53M | 79.96%-4.88M | 96.90%-1.16M | 7.70%-24.34M |
Net cash before financing | -41.93%4.47M | 214.00%16.85M | 342.66%7.7M | 12.21%-14.78M | 41.17%-3.17M | -439.58%-16.84M | 8.16%-5.39M | 126.12%4.96M | 84.26%-5.87M | -51.96%-18.98M |
Cash flow from financing activities | ||||||||||
New borrowing | 124.42%39.68M | -5.50%40.03M | --17.68M | 1,379.54%42.36M | ---- | -65.89%2.86M | ---- | 614.67%8.39M | -58.17%8.58M | --1.17M |
Refund | -48.86%-40.84M | -30.81%-50.63M | -1,516.34%-27.44M | -524.41%-38.71M | 60.00%-1.7M | -52.97%-6.2M | -443.99%-4.24M | -441.59%-4.05M | -246.56%-780.06K | 47.71%-748.24K |
Interest paid - financing | 47.95%-582.61K | -85.31%-2.02M | -146.43%-1.12M | -29.46%-1.09M | -4.24%-454.23K | 11.23%-842.32K | 25.58%-435.76K | 0.98%-948.86K | -118.17%-585.51K | -248.94%-958.28K |
Net cash from financing operations | 82.66%-1.91M | -668.20%-12.95M | -381.81%-11.03M | 150.36%2.28M | 53.01%-2.29M | -248.55%-4.52M | -168.59%-4.87M | 487.30%3.05M | -64.41%7.1M | 53.90%-786.29K |
Effect of rate | -45.13%2.38M | -97.20%97.27K | 573.96%4.35M | 65.14%3.47M | -146.88%-917.09K | 306.52%2.1M | -44.63%1.96M | -42.53%-1.02M | 2,646.02%3.53M | -183.01%-714.59K |
Net Cash | 176.72%2.56M | 131.25%3.91M | 38.96%-3.33M | 41.46%-12.51M | 46.79%-5.46M | -366.90%-21.36M | -932.67%-10.26M | 140.49%8M | 107.10%1.23M | -39.24%-19.77M |
Begining period cash | 93.16%8.3M | -67.75%4.3M | -67.75%4.3M | -59.09%13.33M | -59.09%13.33M | 27.28%32.59M | 27.28%32.59M | -44.44%25.61M | -44.44%25.61M | -22.44%46.09M |
Cash at the end | 149.33%13.25M | 93.16%8.3M | -23.60%5.31M | -67.75%4.3M | -71.37%6.95M | -59.09%13.33M | -20.04%24.29M | 27.28%32.59M | 6.19%30.37M | -44.44%25.61M |
Cash balance analysis | ||||||||||
Currency Unit | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |
Accounting Standards | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion | -- | Unqualified Opinion |
Auditor | -- | Forvis Mazars PLT | -- | Forvis Mazars PLT | -- | Forvis Mazars PLT | -- | Forvis Mazars PLT | -- | KPMG PLT, KPMG |
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.
No Data