Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Diageo
DEO
5
Moody's
MCO
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | |||||||||
Cash from operating activities | 8.08%8.73M | 95.61%8.07M | -40.91%4.13M | 1.33M | -30.92%928.98K | -14.56%6.98M | 1.34M | 24.34%8.17M | 6.57M |
Net profit before non-cash adjustment | 2.83%7.81M | 214.80%7.59M | -63.51%2.41M | --1.58M | 27.71%1.8M | 6.71%6.61M | --1.41M | 20.99%6.19M | --5.12M |
Total adjustment of non-cash items | 333.16%1.62M | -79.51%374K | 75.31%1.83M | --260.15K | 33.66%312.85K | -2.90%1.04M | --234.06K | 50.27%1.07M | --713.44K |
-Depreciation and amortization | 12.58%1.28M | 5.47%1.14M | 17.17%1.08M | --267.08K | 24.52%255.92K | 3.93%920K | --205.52K | 27.50%885.19K | --694.28K |
-Reversal of impairment losses recognized in profit and loss | -15.38%11K | -61.76%13K | 0.00%34K | --6.51K | --5.49K | -51.58%34K | --0 | 582.41%70.22K | --10.29K |
-Assets reserve and write-off | -221.01%-144K | 395.83%119K | -56.36%24K | ---22.14K | 279.68%22.14K | 387.39%55K | --5.83K | 58.56%-19.14K | ---46.19K |
-Share of associates | ---60K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Disposal profit | 3.51%-110K | -39.02%-114K | -415.38%-82K | ---39.42K | ---19.58K | 24.28%26K | --0 | 352.52%20.92K | ---8.29K |
-Net exchange gains and losses | 186.68%651K | ---751K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 73.33%-8K | -103.89%-30K | 12,750.00%771K | --48.12K | 115.30%48.88K | -94.78%6K | --22.7K | 81.36%114.87K | --63.34K |
Changes in working capital | -762.26%-702K | 196.36%106K | 83.51%-110K | ---504.68K | -296.80%-1.18M | -173.46%-667K | ---298.22K | 22.50%907.99K | --741.23K |
-Change in receivables | -242.94%-1.14M | 32.59%-333K | -16,366.67%-494K | ---1.6M | -310.88%-400.54K | 77.01%-3K | --189.94K | 78.89%-13.05K | ---61.81K |
-Change in prepaid assets | 81.08%-42K | -142.05%-222K | 178.22%528K | --1.03M | -435.78%-391.44K | -963.19%-675K | ---73.06K | 168.39%78.2K | ---114.35K |
-Change in payables | -36.99%448K | 338.59%711K | -809.52%-298K | ---49.25K | 7.35%-381.75K | -93.47%42K | ---412.02K | -27.45%643.67K | --887.15K |
-Changes in other current assets | 168.00%34K | -132.47%-50K | 596.77%154K | --105.59K | -211.80%-9.59K | -115.56%-31K | ---3.08K | 558.68%199.17K | --30.24K |
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 | -20.72%-2.41M | -21.60%-1.99M | 8.38%-1.64M | -340.64K | -27.01%-440.36K | -42.27%-1.79M | -346.71K | -60.97%-1.26M | -781.19K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 3.93%6.32M | 144.37%6.08M | -52.11%2.49M | --992.38K | -51.05%488.62K | -24.89%5.2M | --998.11K | 19.40%6.92M | --5.79M |
Investing cash flow | |||||||||
Net PPE purchase and sale | -136.89%-2.67M | -42.41%-1.13M | -12.22%-790K | ---442.48K | -41.65%-172.52K | 37.62%-704K | ---121.79K | 5.52%-1.13M | ---1.19M |
Net business purchase and sale | ---542K | --0 | ---- | ---- | ---- | ---- | ---- | --6.39K | --0 |
Net investment product transactions | -2,052.35%-2.91M | -59.84%149K | -87.76%371K | ---199.08K | 79.42%-139.92K | 159.28%3.03M | ---680K | -84.36%-5.11M | ---2.77M |
Interest received (cash flow from investment activities) | 345.45%49K | --11K | ---- | ---29 | 262.50%29 | ---- | --8 | -65.57%73 | --212 |
Investing cash flow | -528.70%-6.07M | -130.31%-965K | -118.01%-419K | ---641.58K | 61.03%-312.42K | 137.32%2.33M | ---801.79K | -57.15%-6.24M | ---3.97M |
Financing cash flow | |||||||||
Net issuance payments of debt | -3.75%-83K | 91.40%-80K | -578.83%-930K | ---38.01K | -4.83%-37.99K | -35.68%-137K | ---36.25K | 25.24%-100.98K | ---135.07K |
Net common stock issuance | ---- | ---- | --10.52M | ---- | ---- | --0 | ---- | --80K | --0 |
Increase or decrease of lease financing | -6.69%-255K | 2.45%-239K | 13.12%-245K | ---61.27K | 0.38%-68.73K | -6.99%-282K | ---68.99K | -41.07%-263.57K | ---186.84K |
Cash dividends paid | -796.45%-4.04M | ---451K | ---- | ---- | ---- | ---6.5M | ---- | ---- | ---3.01M |
Interest paid (cash flow from financing activities) | -8.99%-194K | 15.24%-178K | 9.09%-210K | ---49.84K | 10.70%-51.16K | 12.75%-231K | ---57.29K | -53.15%-264.77K | ---172.88K |
Financing cash flow | -382.59%-4.58M | -110.37%-948K | 227.80%9.14M | ---149.12K | 2.86%-157.88K | -1,201.62%-7.15M | ---162.53K | 84.33%-549.32K | ---3.51M |
Net cash flow | |||||||||
Beginning cash position | 39.94%17.23M | 1,013.29%12.31M | 50.68%1.11M | --1.12M | 50.68%1.11M | 21.90%734K | --734.11K | -73.63%602.15K | --2.28M |
Current changes in cash | -203.74%-4.32M | -62.82%4.17M | 2,912.63%11.21M | --201.68K | -45.80%18.32K | 181.89%372K | --33.8K | 107.85%131.97K | ---1.68M |
Effect of exchange rate changes | -186.42%-649K | --751K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | -28.85%12.26M | 39.94%17.23M | 1,013.29%12.31M | --1.33M | 46.43%1.12M | 50.66%1.11M | --767.91K | 21.92%734.11K | --602.15K |
Free cash flow | -27.99%3.53M | 188.69%4.9M | -62.14%1.7M | --549.91K | -63.93%316.09K | -22.51%4.49M | --876.31K | 26.15%5.79M | --4.59M |
Currency Unit | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |