MAYBANK
1155
ECOSHOP
5337
CIMB
1023
4
GAMUDA
5398
5
RHBBANK
1066
(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 | -17.95%497.97M | -84.85%25.16M | 16.96%165.9M | 41.23%197.01M | -31.08%109.89M | 0.24%606.91M | 15.90%166.11M | 15.30%141.84M | -20.81%139.49M | -2.16%159.46M |
Net profit before non-cash adjustment | 6.82%509.32M | 5.53%146.45M | -3.62%126.76M | 3.32%118.29M | 28.06%117.82M | -2.81%476.79M | 18.15%138.77M | -10.16%131.53M | -9.32%114.48M | -8.42%92M |
Total adjustment of non-cash items | -4.90%197.54M | -63.86%30.94M | 115.24%66.76M | 12.49%58.92M | 5.73%40.92M | 36.56%207.73M | 24.44%85.63M | 167.53%31.02M | 32.54%52.38M | 20.25%38.7M |
-Depreciation and amortization | 9.06%144.02M | ---- | ---- | ---- | ---- | 3.65%132.06M | ---- | ---- | ---- | ---- |
-Reversal of impairment losses recognized in profit and loss | -82.84%11.96M | ---- | ---- | ---- | ---- | 109.52%69.71M | ---- | ---- | ---- | ---- |
-Share of associates | 387.07%66.24M | ---- | ---- | ---- | ---- | 179.35%13.6M | ---- | ---- | ---- | ---- |
-Disposal profit | 119.72%3.97M | ---- | ---- | ---- | ---- | -198.06%-20.13M | ---- | ---- | ---- | ---- |
-Net exchange gains and losses | 153.56%2.04M | ---- | ---- | ---- | ---- | 51.88%-3.8M | ---- | ---- | ---- | ---- |
-Pension and employee benefit expenses | 0.00%48K | ---- | ---- | ---- | ---- | 0.00%48K | ---- | ---- | ---- | ---- |
-Other non-cash items | -289.28%-30.74M | -86.43%-197.34M | 115.24%66.76M | 12.49%58.92M | 5.73%40.92M | -29.93%16.24M | -76.09%-105.85M | 167.53%31.02M | 32.54%52.38M | 20.25%38.7M |
Changes in working capital | -169.19%-208.89M | -161.15%-152.23M | -33.43%-27.63M | 172.40%19.81M | -269.85%-48.85M | -108.53%-77.6M | -35.73%-58.29M | 40.81%-20.71M | -363.76%-27.36M | -5.21%28.76M |
-Change in receivables | -96.33%-165.65M | ---- | ---- | ---- | ---- | -51.95%-84.37M | ---- | ---- | ---- | ---- |
-Change in inventory | -645.71%-52.57M | ---- | ---- | ---- | ---- | 148.53%9.63M | ---- | ---- | ---- | ---- |
-Change in payables | 425.96%9.33M | ---- | ---- | ---- | ---- | -107.50%-2.86M | ---- | ---- | ---- | ---- |
-Changes in other current assets | ---- | ---- | -27.02%-40.98M | 672.40%57.48M | -441.15%-39.53M | ---- | ---- | -22.16%-32.26M | 11.13%-10.04M | 55.63%11.59M |
-Changes in other current liabilities | ---- | ---- | 15.54%13.35M | -117.49%-37.67M | -154.24%-9.31M | ---- | ---- | 234.87%11.56M | -179.91%-17.32M | -25.00%17.17M |
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 | 27.57%-18.61M | 69.92%-4.79M | -51.67%-6.32M | -83.63%-3.76M | -5.50%-3.74M | -98.00%-25.69M | -104.77%-15.93M | -36.02%-4.17M | -111.69%-2.05M | -204.38%-3.54M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -17.53%479.36M | -86.44%20.37M | 15.91%159.58M | 40.60%193.25M | -31.92%106.16M | -1.89%581.22M | 10.84%150.18M | 14.77%137.68M | -21.54%137.45M | -3.65%155.92M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -383.66%-555.63M | -856.53%-448.36M | -65.17%-33.85M | 10.30%-32.43M | -260.90%-40.99M | -13.03%-114.88M | -182.54%-46.87M | 14.78%-20.5M | 3.42%-36.15M | 51.80%-11.36M |
Net intangibles purchase and sale | -25.41%-116.78M | ---- | ---- | ---- | ---- | -26.29%-93.12M | ---- | ---- | ---- | ---- |
Net business purchase and sale | 80.50%-84.81M | 82.88%-73.35M | -141,600.00%-1.42M | 41.12%25.76M | -45.46%-35.8M | -3,692.11%-434.92M | ---428.56M | ---1K | 1,163.39%18.26M | -90.60%-24.61M |
Net investment property transactions | -245.41%-59.47M | 192.77%15.97M | ---76K | --0 | ---75.36M | ---17.22M | ---17.22M | --0 | --0 | --0 |
Net investment product transactions | 150.11%7.27M | 298.30%3.97M | --0 | 190.00%4.5M | 76.00%-1.2M | -186.45%-14.5M | 60.29%-2M | ---2.5M | -19,130.77%-5M | ---5M |
Dividends received (cash flow from investment activities) | 42.15%2.09M | 132.48%1M | 34.68%400K | 0.19%515K | -24.02%174K | -9.53%1.47M | -30.60%431K | 1.37%297K | -25.94%514K | 1,172.22%229K |
Interest received (cash flow from investment activities) | 2.53%24.19M | -4.67%6.37M | -2.16%6.45M | 27.39%6.68M | -7.55%4.7M | 282.44%23.59M | 90.31%6.68M | 270.89%6.59M | 322.98%5.24M | 57.32%5.09M |
Net changes in other investments | 236.77%11.52M | 17.46%70.53M | 5.54%-25.07M | ---- | ---- | ---8.43M | --60.05M | -389.13%-26.54M | ---- | ---- |
Investing cash flow | -17.27%-771.62M | 0.29%-519.08M | -76.18%-75.15M | 51.06%-28.91M | -316.42%-148.48M | -257.40%-657.99M | -1,305.30%-520.61M | -47.54%-42.65M | 30.44%-59.08M | -7.31%-35.66M |
Financing cash flow | ||||||||||
Net issuance payments of debt | 35.51%228.72M | -48.31%133.16M | 89.33%-2.19M | 197.40%26.28M | 272.86%71.47M | 294.62%168.78M | 773.70%257.6M | 12.61%-20.5M | -4,021.95%-26.98M | -60.72%-41.34M |
Net common stock issuance | 88.42%-956K | ---280K | 74.83%-676K | ---- | ---- | -2,006.12%-8.26M | --0 | ---2.69M | ---- | ---- |
Increase or decrease of lease financing | -33.31%-9.81M | -163.88%-6.47M | 117.76%247K | -22.45%-1.99M | 15.67%-1.59M | -33.99%-7.36M | -39.93%-2.45M | -23.43%-1.39M | -77.90%-1.63M | -11.25%-1.89M |
Cash dividends paid | -11.31%-82.49M | -12.48%-42.42M | 0.00%-1K | ---- | ---- | -10.41%-74.11M | -10.81%-37.71M | -200.00%-1K | ---- | ---- |
Cash dividends for minorities | -97.66%-14.98M | --0 | ---12.98M | ---- | ---- | ---7.58M | --0 | --0 | ---- | ---- |
Interest paid (cash flow from financing activities) | -60.03%-61.67M | -41.32%-14.4M | -46.50%-15.14M | -78.81%-15.88M | -77.95%-16.25M | -35.39%-38.54M | -13.26%-10.19M | -25.25%-10.33M | -52.22%-8.88M | -69.70%-9.13M |
Net other fund-raising expenses | -18.19%4.59M | -82.54%2.25M | 1,658.17%6.35M | 49.10%-4.12M | -75.27%114K | 227.77%5.61M | 287.79%12.88M | 36,000.00%361K | -816.64%-8.1M | -65.62%461K |
Financing cash flow | 64.45%63.41M | -67.37%71.83M | 29.42%-24.38M | 60.28%-37.78M | 203.54%53.74M | 120.02%38.56M | 344.91%220.13M | -5.24%-34.54M | -150.23%-95.13M | -62.94%-51.9M |
Net cash flow | ||||||||||
Beginning cash position | -4.11%462.93M | -4.15%599.34M | 8.53%611.14M | -12.42%484.98M | -4.11%462.93M | 90.08%482.77M | 25.67%625.29M | 37.63%563.11M | 57.92%553.73M | 91.62%482.77M |
Current changes in cash | -498.96%-228.85M | -184.03%-426.88M | -0.71%60.05M | 855.17%126.56M | -83.30%11.42M | -117.71%-38.21M | -1,854.34%-150.29M | 3.88%60.48M | -132.09%-16.76M | -29.33%68.36M |
Effect of exchange rate changes | -130.93%-5.68M | 563.73%55.94M | -4,323.99%-71.85M | -101.55%-405K | 309.79%10.63M | 41.01%18.37M | 52.55%-12.06M | -94.37%1.7M | 315.35%26.14M | 32.69%2.59M |
End cash Position | -50.66%228.4M | -50.66%228.4M | -4.15%599.34M | 8.53%611.14M | -12.42%484.98M | -4.11%462.93M | -4.11%462.93M | 25.67%625.29M | 37.63%563.11M | 57.92%553.73M |
Free cash flow | -152.16%-194.24M | -5,652.63%-523.39M | -11.77%103.39M | 58.78%160.8M | -55.05%64.96M | -10.67%372.39M | -80.03%9.43M | 24.30%117.18M | -26.16%101.27M | 4.53%144.51M |
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.