[AIMFLEX] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 - CAGR
Revenue 17,212 23,956 23,219 15,942 20,686 0 - - YoY % -28.15% 3.17% 45.65% -22.93% 0.00% - - Horiz. % 83.21% 115.81% 112.25% 77.07% 100.00% - -
PBT 1,423 4,723 175 3,059 4,650 0 - - YoY % -69.87% 2,598.86% -94.28% -34.22% 0.00% - - Horiz. % 30.60% 101.57% 3.76% 65.78% 100.00% - -
Tax -285 -1,780 -157 -235 -411 0 - - YoY % 83.99% -1,033.76% 33.19% 42.82% 0.00% - - Horiz. % 69.34% 433.09% 38.20% 57.18% 100.00% - -
NP 1,138 2,943 18 2,824 4,239 0 - - YoY % -61.33% 16,250.00% -99.36% -33.38% 0.00% - - Horiz. % 26.85% 69.43% 0.42% 66.62% 100.00% - -
NP to SH 1,017 2,943 18 2,824 4,194 0 - - YoY % -65.44% 16,250.00% -99.36% -32.67% 0.00% - - Horiz. % 24.25% 70.17% 0.43% 67.33% 100.00% - -
Tax Rate 20.03 % 37.69 % 89.71 % 7.68 % 8.84 % - % - % - YoY % -46.86% -57.99% 1,068.10% -13.12% 0.00% - - Horiz. % 226.58% 426.36% 1,014.82% 86.88% 100.00% - -
Total Cost 16,074 21,013 23,201 13,118 16,447 0 - - YoY % -23.50% -9.43% 76.86% -20.24% 0.00% - - Horiz. % 97.73% 127.76% 141.07% 79.76% 100.00% - -
Net Worth 117,515 85,688 85,594 73,288 29,315 - - - YoY % 37.14% 0.11% 16.79% 150.00% 0.00% - - Horiz. % 400.87% 292.30% 291.98% 250.00% 100.00% - -
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 - CAGR
Net Worth 117,515 85,688 85,594 73,288 29,315 - - - YoY % 37.14% 0.11% 16.79% 150.00% 0.00% - - Horiz. % 400.87% 292.30% 291.98% 250.00% 100.00% - -
NOSH 1,468,945 1,224,121 1,222,780 1,221,477 977,181 - - - YoY % 20.00% 0.11% 0.11% 25.00% 0.00% - - Horiz. % 150.32% 125.27% 125.13% 125.00% 100.00% - -
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 - CAGR
NP Margin 6.61 % 12.29 % 0.08 % 17.71 % 20.49 % - % - % - YoY % -46.22% 15,262.50% -99.55% -13.57% 0.00% - - Horiz. % 32.26% 59.98% 0.39% 86.43% 100.00% - -
ROE 0.87 % 3.43 % 0.02 % 3.85 % 14.31 % - % - % - YoY % -74.64% 17,050.00% -99.48% -73.10% 0.00% - - Horiz. % 6.08% 23.97% 0.14% 26.90% 100.00% - -
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 - CAGR
RPS 1.17 1.96 1.90 1.31 2.12 - - - YoY % -40.31% 3.16% 45.04% -38.21% 0.00% - - Horiz. % 55.19% 92.45% 89.62% 61.79% 100.00% - -
EPS 0.07 0.24 0.00 0.23 0.43 0.00 - - YoY % -70.83% 0.00% 0.00% -46.51% 0.00% - - Horiz. % 16.28% 55.81% 0.00% 53.49% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0800 0.0700 0.0700 0.0600 0.0300 - - - YoY % 14.29% 0.00% 16.67% 100.00% 0.00% - - Horiz. % 266.67% 233.33% 233.33% 200.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,472,742 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 - CAGR
RPS 1.17 1.63 1.58 1.08 1.40 - - - YoY % -28.22% 3.16% 46.30% -22.86% 0.00% - - Horiz. % 83.57% 116.43% 112.86% 77.14% 100.00% - -
EPS 0.07 0.20 0.00 0.19 0.28 0.00 - - YoY % -65.00% 0.00% 0.00% -32.14% 0.00% - - Horiz. % 25.00% 71.43% 0.00% 67.86% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0798 0.0582 0.0581 0.0498 0.0199 - - - YoY % 37.11% 0.17% 16.67% 150.25% 0.00% - - Horiz. % 401.01% 292.46% 291.96% 250.25% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 - CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 - - - -
Price 0.1700 0.1500 0.2450 0.1300 0.0000 0.0000 - -
P/RPS 14.51 7.66 12.90 9.96 0.00 0.00 - - YoY % 89.43% -40.62% 29.52% 0.00% 0.00% - - Horiz. % 145.68% 76.91% 129.52% 100.00% - - -
P/EPS 245.55 62.39 16,643.40 56.23 0.00 0.00 - - YoY % 293.57% -99.63% 29,498.79% 0.00% 0.00% - - Horiz. % 436.69% 110.96% 29,598.79% 100.00% - - -
EY 0.41 1.60 0.01 1.78 0.00 0.00 - - YoY % -74.38% 15,900.00% -99.44% 0.00% 0.00% - - Horiz. % 23.03% 89.89% 0.56% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 2.13 2.14 3.50 2.17 0.00 0.00 - - YoY % -0.47% -38.86% 61.29% 0.00% 0.00% - - Horiz. % 98.16% 98.62% 161.29% 100.00% - - -
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 - CAGR
Date 30/05/23 - - 28/05/20 - - - -
Price 0.1700 0.1300 0.2100 0.1600 0.0000 0.0000 - -
P/RPS 14.51 6.64 11.06 12.26 0.00 0.00 - - YoY % 118.52% -39.96% -9.79% 0.00% 0.00% - - Horiz. % 118.35% 54.16% 90.21% 100.00% - - -
P/EPS 245.55 54.07 14,265.77 69.21 0.00 0.00 - - YoY % 354.13% -99.62% 20,512.29% 0.00% 0.00% - - Horiz. % 354.79% 78.12% 20,612.29% 100.00% - - -
EY 0.41 1.85 0.01 1.44 0.00 0.00 - - YoY % -77.84% 18,400.00% -99.31% 0.00% 0.00% - - Horiz. % 28.47% 128.47% 0.69% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 2.13 1.86 3.00 2.67 0.00 0.00 - - YoY % 14.52% -38.00% 12.36% 0.00% 0.00% - - Horiz. % 79.78% 69.66% 112.36% 100.00% - - -
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Interim Report_Q1 FY2022.pdf 
