PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 2,464.93%105.81M | 156.40%51.2M | -96.07%8.88M | -57.38%79.24M | 9.33%24.89M | 92.50%-4.47M | -217.82%-90.77M | 137.76%226.07M | 5,750.81%185.94M | -34.86%22.76M |
Net profit before non-cash adjustment | 19.83%16.33M | 223.58%7.1M | -1.78%43.17M | -50.18%8.16M | 391.57%19.19M | 179.43%13.63M | -88.33%2.19M | -60.97%43.95M | 10.93%16.38M | -89.48%3.9M |
Total adjustment of non-cash items | 20.87%16.94M | 61.62%10.01M | -27.25%54.68M | 33.11%18.06M | -31.43%16.41M | -34.25%14.01M | -62.12%6.19M | 131.38%75.16M | 359.01%13.57M | 34.26%23.93M |
-Depreciation and amortization | 3.21%14.32M | 4.23%13.95M | 5.66%57.99M | 23.43%17.27M | -2.26%13.46M | 1.81%13.87M | -0.81%13.38M | 12.41%54.88M | 11.92%13.99M | 5.72%13.77M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | --45 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
-Disposal profit | 26.84%-1.32M | -53.65%330K | -362.20%-1.97M | 1,393.72%2.35M | 10.08%-3.23M | -169.37%-1.81M | 77.56%712K | 89.94%-426.59K | 392.78%157.41K | -167.31%-3.59M |
-Net exchange gains and losses | 4,468.33%5.48M | 44.83%-400K | -33.34%269.37K | 40.25%-1.53M | -63.67%2.41M | 104.72%120K | 35.04%-725K | 342.23%404.1K | -12,696.41%-2.57M | 2,401.39%6.63M |
-Other non-cash items | -184.19%-1.54M | 46.11%-3.87M | -107.92%-1.61M | -101.45%-28.76K | -47.07%3.77M | -76.02%1.83M | -300.56%-7.17M | 266.51%20.3M | 111.15%1.98M | 10.75%7.12M |
Changes in working capital | 325.89%72.54M | 134.38%34.09M | -183.18%-88.97M | -66.01%53.01M | -111.35%-10.71M | 62.60%-32.11M | -336.64%-99.16M | 313.91%106.96M | 1,316.82%155.99M | 74.66%-5.07M |
-Change in receivables | 134.96%34.37M | -35.84%-40.72M | -91.37%6.95M | 31.71%154.7M | -25.08%-19.46M | -118.37%-98.32M | -226.67%-29.98M | 355.35%80.54M | 210.20%117.45M | -122.52%-15.56M |
-Change in inventory | -89.82%5.34M | 202.75%77.08M | -235.59%-80.23M | -298.72%-88.59M | -40.94%30.93M | 212.17%52.46M | -934.04%-75.02M | 257.91%59.17M | -63.47%44.58M | 163.29%52.36M |
-Change in prepaid assets | ---- | ---- | 138.74%139.69K | ---- | ---- | ---- | ---- | 11.42%-360.56K | ---- | ---- |
-Change in payables | 138.82%32.83M | -138.99%-2.28M | 51.15%-15.82M | -132.72%-13.23M | 47.04%-22.17M | 132.12%13.75M | -36.85%5.84M | -266.82%-32.39M | 79.60%-5.69M | -562.31%-41.87M |
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) | -6.51%1.47M | -27.10%1.11M | 26.96%6.03M | -2.59%1.28M | 43.87%1.67M | 28.21%1.57M | 43.50%1.52M | 37.27%4.75M | 33.88%1.31M | 37.37%1.16M |
Tax refund paid | -110.28%-648K | 9.41%-1.86M | 114.53%1.23M | -80.23%-4.51M | 215.37%1.49M | 631.45%6.3M | 41.20%-2.05M | 47.99%-8.46M | 83.48%-2.5M | -211.86%-1.29M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 3,038.80%106.63M | 155.26%50.45M | -92.74%16.14M | -58.86%76.01M | 23.88%28.04M | 105.70%3.4M | -222.36%-91.3M | 170.27%222.36M | 1,158.41%184.75M | -36.02%22.63M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -111.46%-27.91M | 61.89%-4.22M | -31.09%-57.46M | -22.49%-22.02M | -37.64%-11.18M | -44.55%-13.2M | -28.62%-11.07M | 20.50%-43.83M | 5.34%-17.98M | 35.64%-8.12M |
Dividends received (cash flow from investment activities) | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Investing cash flow | -111.46%-27.91M | 61.89%-4.22M | -31.09%-57.46M | -22.49%-22.02M | -37.64%-11.18M | -44.55%-13.2M | -28.62%-11.07M | 20.50%-43.83M | 5.34%-17.98M | 35.64%-8.12M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -61.84%-39.2M | 66,235.80%107.46M | -51.26%-174.19M | -70.23%-122.38M | -190.57%-27.75M | 50.30%-24.22M | 100.64%162K | -839.37%-115.16M | -799.38%-71.89M | -37.67%30.64M |
Increase or decrease of lease financing | -132.30%-525K | -3.57%-261K | 1.69%-880.98K | 3.99%-219.98K | 6.15%-183K | 10.32%-226K | -14.55%-252K | -11.53%-896.11K | -5.83%-229.11K | 5.80%-195K |
Cash dividends paid | ---- | ---- | 40.00%-2.81M | --0 | ---- | ---- | ---- | -66.67%-4.68M | --0 | ---- |
Cash dividends for minorities | ---- | ---- | 50.00%-442.44K | -466.67%-440 | ---- | ---- | ---- | ---884.88K | --120 | ---- |
Interest paid (cash flow from financing activities) | 40.90%-1.52M | 44.74%-1.25M | 18.28%-8.47M | 40.56%-1.6M | 24.97%-2.04M | -4.39%-2.57M | 9.23%-2.26M | -14.46%-10.37M | -22.74%-2.7M | -23.25%-2.72M |
Financing cash flow | -52.67%-41.24M | 4,604.80%105.95M | -41.53%-186.79M | -66.00%-124.21M | -249.88%-33.22M | 47.49%-27.01M | 91.56%-2.35M | -4,638.75%-131.98M | -466.23%-74.82M | -52.58%22.17M |
Net cash flow | ||||||||||
Beginning cash position | 11.60%270.77M | -65.87%118.36M | 15.36%346.76M | -25.26%188.63M | -6.29%205.78M | -28.60%242.64M | 15.36%346.76M | 11.10%300.59M | -27.93%252.37M | -21.64%219.59M |
Current changes in cash | 201.80%37.48M | 245.32%152.18M | -590.15%-228.11M | -176.37%-70.22M | -144.60%-16.36M | 69.38%-36.81M | -374.63%-104.72M | 54.91%46.54M | 285.15%91.95M | -47.23%36.68M |
Effect of exchange rate changes | -13,458.97%-5.29M | -61.68%228K | 22.15%-285.07K | -101.89%-46.07K | 79.61%-795K | -11.43%-39K | -47.20%595K | -4,613.62%-366.2K | 3,760.13%2.44M | -945.77%-3.9M |
End cash Position | 47.22%302.96M | 11.60%270.77M | -65.87%118.36M | -65.87%118.36M | -25.26%188.63M | -6.29%205.78M | -28.60%242.64M | 15.36%346.76M | 15.36%346.76M | -27.93%252.37M |
Free cash flow | 743.23%78.7M | 145.08%46.16M | -124.53%-43.77M | -67.62%53.99M | 16.37%16.86M | 82.21%-12.24M | -255.10%-102.39M | 574.71%178.46M | 557.39%166.73M | -36.03%14.49M |
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.