BCMALL
0187
PERMAJU-PA
7080PA
EAH
0154
KGROUP
0036
NOVAMSC-PA
0026PA
(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -19.61%2.31M | -811.76%-310K | 895.32%17.18M | 1,905.26%11.85M | 344.60%11.17M | -40.39%2.87M | 98.62%-34K | -177.01%-2.16M | -96.16%590.86K | -152.58%-4.57M |
Net profit before non-cash adjustment | -5.37%3.8M | 45.74%4.72M | 32.91%5.45M | -2.85%18.5M | 58.12%7.15M | -22.35%4.02M | -28.11%3.24M | -15.43%4.1M | 8.19%19.05M | -19.15%4.52M |
Total adjustment of non-cash items | 226.46%1.9M | 12.95%2.36M | -9.02%1.82M | 46.51%5.84M | 278.12%1.17M | -71.55%582K | 121.57%2.09M | 20.53%2M | -24.91%3.98M | -149.72%-659.02K |
-Depreciation and amortization | 2.23%963K | 4.04%953K | 3.00%927K | 0.22%3.76M | 4.16%1M | -0.84%942K | -1.93%916K | -0.66%900K | 4.08%3.75M | -19.05%964.19K |
-Reversal of impairment losses recognized in profit and loss | 155.00%510K | 36.79%818K | 86.06%534K | 282.76%664.63K | 35.26%-420.37K | -75.76%200K | 331.78%598K | 12.11%287K | -90.16%173.64K | -202.74%-649.36K |
-Share of associates | --51K | --12K | --14K | --67.35K | --67.35K | --0 | --0 | --0 | --0 | ---- |
-Disposal profit | 115.82%149K | 126.32%86K | 5.56%19K | -280.94%-950.78K | 77.55%-64.78K | -6,380.00%-942K | 245.45%38K | 38.46%18K | 11.71%-249.59K | 33.15%-288.59K |
-Net exchange gains and losses | --0 | --0 | -125.76%-93K | 338.12%422.4K | 115.31%60.4K | --0 | --1K | 66.36%361K | 57.09%-177.39K | -74.18%-394.39K |
-Other non-cash items | -40.58%227K | -8.65%486K | -3.49%415K | 287.27%1.87M | 281.17%526.99K | 49.22%382K | 109.45%532K | 62.88%430K | -23.23%483.13K | -281.41%-290.88K |
Changes in working capital | -96.24%-3.4M | -37.84%-7.38M | 220.11%9.92M | 44.33%-12.49M | 133.80%2.85M | 28.10%-1.73M | 32.26%-5.36M | -123.23%-8.26M | -198.74%-22.44M | -576.17%-8.43M |
-Change in receivables | 174.73%1.8M | 1,386.84%3.91M | 366.50%8.31M | -3,505.82%-11.61M | -23.49%-5.78M | -159.10%-2.41M | 89.81%-304K | -179.40%-3.12M | 106.01%341.03K | -158.84%-4.68M |
-Change in inventory | 7.58%-3.52M | -117.25%-13.55M | -1.50%7.37M | 104.99%1.37M | 137.12%3.94M | -313.79%-3.81M | 48.73%-6.24M | 299.41%7.48M | -583.87%-27.44M | -532.77%-10.61M |
-Change in payables | -137.27%-1.67M | 90.37%2.25M | 54.30%-5.77M | -148.22%-2.25M | -31.59%4.69M | 180.73%4.49M | -83.64%1.18M | -225.57%-12.62M | 114.53%4.66M | 508.24%6.86M |
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 | -68.83%-2.76M | -58.16%-688K | 17.69%-777K | 16.87%-3.89M | 22.04%-875.89K | 10.75%-1.64M | 43.36%-435K | 1.26%-944K | -11.08%-4.68M | 38.66%-1.12M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -136.76%-454K | -112.79%-998K | 628.41%16.4M | 294.57%7.96M | 280.92%10.3M | -58.60%1.24M | 85.48%-469K | -267.87%-3.1M | -136.56%-4.09M | -183.01%-5.69M |
Investing cash flow | ||||||||||
Capital expenditures | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net PPE purchase and sale | 48.01%-313K | 36.53%-629K | 23.22%-291K | -11.26%-2.27M | 69.52%-297K | -634.15%-602K | -43.62%-991K | -29.35%-379K | 71.77%-2.04M | 60.00%-974.29K |
Net business purchase and sale | --0 | --0 | --0 | ---3.33M | ---2.8M | --0 | --0 | ---525K | --0 | --0 |
Net investment property transactions | ---- | ---- | ---- | --6.45M | --0 | ---- | ---- | ---- | --0 | --0 |
Net investment product transactions | ---- | ---- | ---- | 2.73%2.21M | ---- | ---- | ---- | ---- | 12,401.97%2.15M | 12,688.49%2.2M |
Dividends received (cash flow from investment activities) | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Interest received (cash flow from investment activities) | 206.52%141K | -10.81%33K | -34.88%28K | 15.24%133.74K | -70.30%7.74K | 24.32%46K | 60.87%37K | 43.33%43K | 34.11%116.05K | 156.06%26.05K |
Net changes in other investments | 69.39%166K | 94.05%163K | 40.00%84K | 155.96%359.13K | 152.95%117.13K | 145.00%98K | 104.88%84K | 361.54%60K | -71.99%140.3K | -88.89%46.3K |
Investing cash flow | -100.10%-6K | 47.93%-453K | 77.65%-179K | 876.76%3.55M | -159.21%-766.74K | 119,940.00%5.99M | -38.98%-870K | -167.00%-801K | 104.86%363.88K | 155.84%1.29M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -136.64%-980K | -244.11%-3.94M | -1,124.21%-2.58M | 185.82%2.65M | -796.23%-3.02M | 233.35%2.68M | 836.30%2.73M | 124.42%252K | 31.81%-3.08M | 72.36%-336.47K |
Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --13.65M | ---380 |
Increase or decrease of lease financing | -74.67%-131K | 62.67%-28K | 92.00%-6K | 13.52%-286.08K | 9.91%-61.08K | 13.79%-75K | 14.77%-75K | 14.77%-75K | 9.73%-330.8K | 37.49%-67.8K |
Cash dividends paid | ---- | ---- | ---- | -4.83%-4.42M | -10.19%-2.21M | ---- | ---- | ---- | -5.07%-4.22M | 0.07%-2.01M |
Interest paid (cash flow from financing activities) | 12.42%-268K | 17.05%-399K | 28.21%-313K | -25.06%-1.64M | -222.02%-413.24K | 21.34%-306K | -24.29%-481K | -7.92%-436K | -4.75%-1.31M | 47.40%-128.33K |
Financing cash flow | -4,479.27%-3.59M | -300.51%-4.37M | -1,019.69%-2.9M | -178.57%-3.7M | -124.43%-5.7M | 101.75%82K | 16,653.85%2.18M | -102.17%-259K | 146.40%4.71M | 29.01%-2.54M |
Net cash flow | ||||||||||
Beginning cash position | 108.37%31.92M | 160.62%37.74M | 30.95%24.42M | 7.85%14.15M | -20.72%22.63M | -49.37%15.32M | -57.54%14.48M | -9.58%18.64M | -32.98%13.12M | 67.27%28.54M |
Current changes in cash | -155.42%-4.05M | -793.44%-5.82M | 419.96%13.32M | 692.57%7.81M | 155.16%3.83M | 525.68%7.31M | 121.83%839K | -130.88%-4.16M | 115.26%985.43K | -824.73%-6.94M |
Effect of exchange rate changes | ---- | ---- | ---- | -20.25%35.58K | ---- | ---- | ---- | ---- | --44.61K | ---- |
End cash Position | 23.16%27.87M | 108.37%31.92M | 160.62%37.74M | 55.45%22M | 55.45%22M | -20.72%22.63M | -49.37%15.32M | -57.54%14.48M | 7.85%14.15M | 7.85%14.15M |
Free cash flow | -236.23%-767K | -12.81%-1.65M | 562.56%16.11M | 186.73%5.51M | 243.58%9.89M | -80.59%563K | 62.76%-1.46M | -323.84%-3.48M | -708.98%-6.35M | -428.13%-6.89M |
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.