MAYBANK
1155
NATGATE
0270
ECOSHOP
5337
4
RHBBANK
1066
5
GAMUDA
5398
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 359.85%781.97M | 850.63%538.63M | 793.68%180.54M | 66.55%57.31M | -90.66%5.49M | 348.82%170.05M | 114.77%56.66M | 3,872.03%20.2M | 34.41M | 58.78M |
Net profit before non-cash adjustment | 227.06%230.7M | 338.71%78.91M | 344.73%93.21M | 124.68%36.25M | 44.46%22.33M | -32.58%70.54M | -43.29%17.99M | -35.31%20.96M | --16.13M | --15.46M |
Total adjustment of non-cash items | 73.67%85.05M | 1,543.53%182.7M | -980.97%-124.46M | 46.45%13.16M | -7.38%13.65M | -1.46%48.97M | -35.34%11.12M | 9.84%14.13M | --8.99M | --14.74M |
-Depreciation and amortization | 18.00%49.58M | 23.42%13.13M | 14.98%12.59M | 16.64%12.13M | 16.95%11.73M | 19.73%42.02M | 10.55%10.64M | 26.41%10.95M | --10.4M | --10.03M |
-Reversal of impairment losses recognized in profit and loss | 595.30%15.19M | ---- | ---- | ---- | ---- | -175.94%-3.07M | ---- | ---- | ---- | ---- |
-Assets reserve and write-off | 268.00%5.15M | 260.75%5.09M | -42.57%58K | ---236K | --238K | -0.54%-3.07M | 18.95%-3.17M | 14,474.31%101K | --0 | --0 |
-Share of associates | 29.78%-2.09K | -538.10%-92 | --0 | -100.00%-2K | --0 | -168.08%-2.98K | -99.52%21 | ---1K | ---1K | ---1K |
-Disposal profit | -683,584.65%-14.03M | -59,124.59%-14.14M | ---19K | 141.84%41K | 16.67%84K | 98.22%-2.05K | 127.74%23.95K | --0 | ---98K | --72K |
-Net exchange gains and losses | 2,357.18%26.51M | 8,674.89%166.75M | -8,791.64%-138.2M | 33.04%-1.43M | 76.00%-606K | -169.40%-1.17M | -45.95%1.9M | 44.89%1.59M | ---2.14M | ---2.53M |
-Remuneration paid in stock | --1.18M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Other non-cash items | -40.93%6.62M | -62.62%642.57K | -25.77%1.11M | 222.57%2.66M | -69.17%2.21M | -6.93%11.2M | -57.08%1.72M | -51.74%1.49M | --824K | --7.17M |
Changes in working capital | 822.51%466.22M | 905.26%277.02M | 1,522.88%211.8M | -14.99%7.9M | -206.70%-30.49M | 143.41%50.54M | 222.31%27.56M | 67.50%-14.89M | --9.29M | --28.58M |
-Change in receivables | -457.11%-363.05M | -457.73%-87.43M | -528.16%-105.95M | -558.90%-132.47M | -157.04%-37.2M | 251.92%101.66M | -40.48%24.44M | 79.21%-16.87M | --28.87M | --65.22M |
-Change in inventory | -1,560.12%-677.81M | 3,816.22%308.44M | -2,208.79%-768.8M | -4,699.06%-107.66M | -6,888.10%-109.78M | -18.43%-40.83M | -224.59%-8.3M | -199.77%-33.3M | --2.34M | ---1.57M |
-Change in payables | 81,814.47%1.47B | 726.94%96.8M | 2,827.50%1.03B | 1,512.88%229.33M | 448.70%113.53M | 92.53%-1.8M | 114.75%11.71M | 1,701.09%35.28M | ---16.23M | ---32.56M |
-Changes in other current assets | 507.05%34.58M | -14,039.92%-40.79M | --53.7M | 428.73%18.71M | 217.69%2.96M | -193.46%-8.49M | -103.17%-288.48K | --0 | ---5.69M | ---2.52M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -153.32%-25.08M | -385.67%-11.69M | -242.00%-6.63M | -122.26%-4.06M | 27.46%-2.71M | 17.58%-9.9M | 41.88%-2.41M | 36.90%-1.94M | -1.83M | -3.73M |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -68.66%-20.96M | -295.45%-14.75M | 56.63%-2.8M | -70.59%-1.16M | -44.32%-2.25M | -133.55%-12.43M | -42.14%-3.73M | -639.17%-6.46M | -680K | -1.56M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 398.20%735.93M | 913.77%512.2M | 1,349.73%171.11M | 63.27%52.08M | -98.99%538K | 618.71%147.72M | 157.55%50.52M | 363.40%11.8M | --31.9M | --53.49M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -178.05%-138.26M | -227.00%-33.75M | -117.68%-30.67M | -219.52%-36.66M | -168.63%-37.18M | -38.01%-49.72M | -159.75%-10.32M | 20.21%-14.09M | ---11.47M | ---13.84M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment product transactions | 368.93%10.76M | 199.10%991K | 99.90%-1K | 207.70%1.08M | 969.00%8.69M | 38.46%-4M | 71.43%-1M | -100.00%-1M | ---1M | ---1M |
Dividends received (cash flow from investment activities) | -50.00%2.99K | -100.13%-8 | --0 | ---- | ---- | -0.27%5.98K | --5.98K | --0 | ---- | ---- |
Interest received (cash flow from investment activities) | 650.56%18.64M | 2,084.06%11.07M | 1,069.52%5.6M | 31.64%1.45M | 32.15%522K | 752.26%2.48M | 183.96%506.63K | 506.67%479K | --1.1M | --395K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | --7.2M | ---- | ---- | ---- | ---- |
Investing cash flow | -147.21%-108.86M | -501.31%-21.69M | -71.58%-25.07M | -200.15%-34.13M | -93.62%-27.97M | 23.59%-44.04M | 79.14%-3.61M | 19.19%-14.61M | ---11.37M | ---14.45M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 599.27%890.69M | 27,038.02%480.59M | 1,080.20%167.59M | 1,154.33%190.48M | 129.52%52.04M | -349.48%-178.4M | 140.45%1.77M | -69.33%14.2M | ---18.07M | ---176.3M |
Net common stock issuance | 139.66%396.64M | -425,312.66%-672.15K | --397.32M | --0 | --0 | --165.5M | ---158 | --0 | --0 | --165.5M |
Increase or decrease of lease financing | 7.75%-25.35M | -5.92%-11.33M | 11.94%-4.84M | 21.50%-4.57M | 15.62%-4.61M | -33.07%-27.48M | -126.05%-10.69M | 0.12%-5.5M | ---5.82M | ---5.47M |
Issuance fees | 56.39%-3.5M | ---- | ---- | ---- | ---- | ---8.02M | ---- | ---- | ---- | ---- |
Cash dividends paid | 40.07%-21.75M | -9.78%-5.69M | ---- | ---- | ---- | -190.35%-36.29M | ---5.18M | ---25.92M | ---- | ---- |
Cash dividends for minorities | ---2M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---66K | ---7.54M |
Financing cash flow | 1,557.93%1.23B | 3,274.01%460.9M | 3,237.90%540.5M | 738.17%185.91M | 299.17%47.43M | -320.79%-84.69M | -59.42%-14.52M | -142.22%-17.23M | ---29.13M | ---23.81M |
Net cash flow | ||||||||||
Beginning cash position | 40.52%65.86M | 2,817.30%976.27M | 441.55%289.72M | 38.25%85.86M | 40.52%65.86M | 2.82%46.87M | -37.62%33.47M | 51.08%53.5M | --62.1M | --46.87M |
Current changes in cash | 9,703.14%1.86B | 2,836.79%951.4M | 3,527.07%686.55M | 2,469.71%203.87M | 31.27%20M | 1,377.84%18.99M | 577.82%32.4M | -209.85%-20.03M | ---8.6M | --15.23M |
Effect of exchange rate changes | --13.44K | --6.44K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
End cash Position | 2,826.91%1.93B | 2,826.91%1.93B | 2,817.30%976.27M | 441.55%289.72M | 38.25%85.86M | 40.52%65.86M | 40.52%65.86M | -37.62%33.47M | --53.5M | --62.1M |
Free cash flow | 512.02%597.64M | 1,067.27%478.45M | 4,671.65%140.44M | -23.35%15.4M | -192.42%-36.65M | 649.34%97.65M | 162.55%40.99M | 86.12%-3.07M | --20.08M | --39.65M |
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.