Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Liberty Live-C
LLYVK
5
American Express
AXP
(FY)Feb 28, 2025 | (Q4)Feb 28, 2025 | (Q3)Nov 30, 2024 | (Q2)Aug 31, 2024 | (Q1)May 31, 2024 | (FY)Feb 29, 2024 | (Q4)Feb 29, 2024 | (Q3)Nov 30, 2023 | (Q2)Aug 31, 2023 | (Q1)May 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -56.50%19.3M | -93.99%1.35M | 70.14%20.09M | -176.04%-2.16M | -15.07%6.12M | 17,300.00%44.38M | 380.42%22.53M | 292.50%11.81M | 87.57%2.84M | -41.86%7.21M |
Net profit before non-cash adjustment | 219.74%57.54M | 114.05%15.13M | 1,210.82%42.64M | -192.74%-2.4M | -57.44%2.16M | 3.47%18M | -15.06%7.07M | -25.75%3.25M | -6.60%2.59M | 165.48%5.08M |
Total adjustment of non-cash items | -1,119.87%-56.4M | 70.59%2.83M | -3,874.72%-64.21M | 809.30%7.14M | 184.22%3.95M | 134.82%5.53M | 253.33%1.66M | -36.08%1.7M | -47.32%785K | 294.40%1.39M |
-Depreciation and amortization | -3.50%11.52M | -4.70%2.8M | -11.54%2.88M | 2.05%2.89M | 1.31%2.94M | 4.12%11.93M | 12.74%2.94M | 4.09%3.26M | -0.74%2.83M | 1.15%2.91M |
-Reversal of impairment losses recognized in profit and loss | 1,547.40%3.16M | 437.00%537K | 1,590.42%2.49M | 182.20%97K | 170.83%65K | 104.10%192K | 105.43%100K | 66.73%-167K | 92.70%-118K | 103.32%24K |
-Assets reserve and write-off | 217.06%542K | 570.00%517K | ---- | ---- | ---- | -1,952.00%-463K | ---110K | ---- | ---- | ---- |
-Disposal profit | -66.67%-35K | --0 | -94.44%-35K | --0 | --0 | 91.29%-21K | 98.65%-3K | -80.00%-18K | --0 | --0 |
-Net exchange gains and losses | 103.13%179K | --0 | 99.39%-8K | 362.03%5.07M | 178.02%1.22M | -31.56%-5.72M | 38.01%-905K | -629.28%-1.32M | -1,214.97%-1.93M | 38.91%-1.57M |
-Pension and employee benefit expenses | -1,550.00%-33K | -1,550.00%-33K | ---- | ---- | ---- | ---2K | ---2K | ---- | ---- | ---- |
-Other non-cash items | -18,435.14%-71.73M | -175.14%-996K | -136,243.14%-69.54M | -30,600.00%-915K | -1,339.13%-285K | -374.47%-387K | -93.58%-362K | -122.67%-51K | -99.26%3K | 107.59%23K |
Changes in working capital | -12.88%18.17M | -220.32%-16.6M | 507.91%41.65M | -1,188.97%-6.9M | -98.50%11K | 204.23%20.85M | 190.33%13.8M | 152.01%6.85M | 80.53%-535K | -93.44%734K |
-Change in receivables | 17.78%11M | 2.41%1.79M | 9.95%2.46M | -46.76%3.45M | 395.44%3.31M | 262.27%9.34M | 294.31%1.74M | 129.14%2.24M | 886.00%6.48M | -160.78%-1.12M |
-Change in inventory | 0.90%12.5M | -34.63%4.01M | 129.31%8.28M | -44.86%2.7M | -10.16%-2.49M | 138.67%12.39M | 313.34%6.14M | 128.75%3.61M | 120.40%4.9M | -130.45%-2.26M |
-Change in prepaid assets | -3,230.82%-5.3M | -641.74%-5.41M | 4,956.52%2.23M | -4,350.00%-2.13M | 100.60%7K | 95.89%-159K | 398.21%999K | 98.50%-46K | -91.92%50K | -6.70%-1.16M |
-Change in payables | 93.65%-46K | -445.49%-16.99M | 2,639.06%28.68M | 8.72%-10.92M | -115.33%-809K | -105.43%-724K | 144.04%4.92M | -28.73%1.05M | -159.78%-11.97M | 75.41%5.28M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 59.85%-53K | 65.52%-10K | 66.67%-5K | 78.57%-9K | 36.96%-29K | 2.94%-132K | -61.11%-29K | 74.58%-15K | 19.23%-42K | -557.14%-46K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | -258.25%-3.89M | 18.33%-1.15M | -63.99%-879K | -169.36%-901K | -115.70%-962K | 21.60%-1.09M | -195.78%-1.4M | 5.30%-536K | 877.84%1.3M | -151.98%-446K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -64.40%15.36M | -99.06%199K | 70.62%19.2M | -174.92%-3.07M | -23.61%5.13M | 2,527.39%43.16M | 347.45%21.1M | 266.54%11.26M | 216.46%4.1M | -45.02%6.71M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 54.70%-1.06M | 84.44%-279K | 37.14%-44K | -71.67%-503K | -32.37%-229K | -720.07%-2.33M | -796.50%-1.79M | -18.64%-70K | -1,231.82%-293K | -5,666.67%-173K |
Net intangibles purchase and sale | ---9.5M | --0 | --0 | --0 | ---9.5M | --0 | --0 | --0 | --0 | --0 |
Interest received (cash flow from investment activities) | 8.36%8.1M | 25.31%2.52M | -9.12%1.71M | 8.37%1.94M | 7.64%1.93M | 30.08%7.47M | 12.79%2.01M | 23.10%1.88M | 47.13%1.79M | 47.09%1.79M |
Net changes in other investments | --69.61M | ---- | --69.61M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | 1,205.70%67.15M | 927.98%2.24M | 3,846.35%71.27M | -4.00%1.44M | -581.42%-7.8M | -5.81%5.14M | -86.23%218K | 23.28%1.81M | 25.33%1.5M | 33.22%1.62M |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | -200.00%-3.96M | --0 | --0 | --0 | ---3.96M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Increase or decrease of lease financing | 0.67%-11.13M | 1.47%-2.75M | 1.00%-2.77M | 0.43%-2.79M | -0.21%-2.81M | -1,433.11%-11.21M | -1,276.35%-2.79M | -1,491.48%-2.8M | -2,547.17%-2.81M | -1,045.31%-2.81M |
Cash dividends paid | -140.02%-25.75M | -537.18%-21.72M | ---- | ---4.04M | ---- | -36.60%-10.73M | ---3.41M | ---7.32M | ---- | ---- |
Net other fund-raising expenses | -106.75%-193K | 0.00%-38K | -101.09%-33K | -2.52%-122K | ---- | 1,781.76%2.86M | -40.74%-38K | 2,792.86%3.02M | ---119K | ---- |
Financing cash flow | -60.95%-37.08M | -292.72%-24.51M | 60.52%-2.81M | -137.78%-6.96M | 58.44%-2.81M | -380.46%-23.04M | -51.27%-6.24M | -2,367.71%-7.11M | -2,659.43%-2.93M | -2,351.45%-6.77M |
Net cash flow | ||||||||||
Beginning cash position | 21.12%177.81M | 51.55%245.06M | 1.84%157.27M | 13.87%170.83M | 21.12%177.81M | 2.33%146.81M | 3.70%161.7M | -4.54%154.42M | -5.76%150.02M | 2.33%146.81M |
Current changes in cash | 79.85%45.44M | -246.39%-22.07M | 1,372.42%87.67M | -421.62%-8.58M | -449.62%-5.48M | 2,369.90%25.26M | 236.20%15.07M | 206.68%5.95M | 11.95%2.67M | -88.08%1.57M |
Effect of exchange rate changes | -105.84%-335K | -107.49%-78K | -90.83%121K | -387.31%-4.98M | -191.12%-1.5M | 28.63%5.74M | -46.59%1.04M | 611.24%1.32M | 793.30%1.73M | -36.13%1.64M |
End cash Position | 25.37%222.91M | 25.37%222.91M | 51.55%245.06M | 1.84%157.27M | 13.87%170.83M | 21.12%177.81M | 21.12%177.81M | 3.70%161.7M | -4.54%154.42M | -5.76%150.02M |
Free cash flow | -88.30%4.77M | -100.41%-80K | 71.25%19.12M | -193.92%-3.57M | -170.33%-4.6M | 2,061.03%40.81M | 321.19%19.3M | 263.57%11.17M | 201.03%3.8M | -46.42%6.54M |
Currency Unit | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |