CIMB
1023
SUNWAY
5211
UTDPLT
2089
4
AIRPORT
5014
5
KPJ
5878
(Q3)Mar 31, 2023 | (Q2)Dec 31, 2022 | (Q1)Sep 30, 2022 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 11.38M | 1,679.56%58.51M | 219.47%10.16M | 511.15%62.17M | -41.26%3.29M | -66.10%3.18M | 154.59%6.83M | 99.86%6.98M | 14.72%-15.12M | 155.15%5.6M |
Net profit before non-cash adjustment | --2.87M | -69.90%4.83M | -46.85%3.74M | 302.51%33.88M | 92.15%16.04M | 2.84%7.03M | 33.84%44.22M | 85.49%20.62M | 2.21%8.42M | -3.08%8.35M |
Total adjustment of non-cash items | --11.02M | 205.16%11.62M | 2,418.45%6.83M | -8,414.34%-20.87M | -2,383.37%-11.05M | -8.45%271K | 132.59%2.33M | 129.63%2.23M | 1,104.00%251K | -259.50%-445K |
-Depreciation and amortization | --9.37M | 1,040.47%11.55M | 824.80%7.05M | 538.03%2.27M | 138.92%1.01M | 66.74%762K | 33.98%1.59M | -26.46%353K | 20.75%355K | 43.24%424K |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | --23K | ---- | ---- | ---- |
-Disposal profit | --0 | ---- | ---- | --0 | ---- | ---- | -824.39%-758K | -119.51%-24K | 100.49%1K | ---- |
-Other non-cash items | ---531K | 97.87%-262K | 54.79%-222K | -21,932.38%-23.13M | -9,083.58%-12.31M | -204.97%-491K | 117.89%1.48M | 123.10%1.88M | 7.89%-105K | -688.24%-134K |
Changes in working capital | ---2.51M | 2,574.29%42.06M | 90.15%-406K | 306.62%49.15M | 26.22%-1.7M | -283.73%-4.12M | -3.42%-39.72M | -15,613.86%-15.87M | 8.29%-23.79M | 65.60%-2.3M |
-Change in receivables | ---19.66M | 178.89%12.63M | -507.54%-22.08M | 230.51%52.01M | 41.73%-16.02M | -566.03%-3.64M | -169.45%-102.41M | -642.70%-35.85M | -32.45%-39.85M | -685.06%-27.49M |
-Change in inventory | ---- | ---- | ---- | --324K | --232K | ---276K | ---- | ---- | --0 | --0 |
-Change in payables | --17.16M | 108.97%29.43M | 10,325.47%21.68M | -120.76%-3.18M | -45.64%14.08M | -114.48%-212K | 15,390.00%62.69M | 397.90%19.98M | 270.51%15.34M | 910.58%25.91M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 175.00%6K | 25.00%-6K | -2,918.46%-1.96M | -3,776.00%-1.94M | 0.00%-8K | -300.00%-8K | ||||
Interest received (cash flow from operating activities) | 189K | 546.34%265K | 346.30%241K | -66.37%38K | -71.13%41K | -68.05%54K | 61.07%480K | -63.40%56K | -7.38%113K | 647.37%142K |
Tax refund paid | -117K | 80.00%-8K | 40.00%-15K | 23.08%-20K | -150.00%-40K | -8.70%-25K | -164.62%-168K | -386.11%-103K | 39.53%-26K | -105.80%-16K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | --11.45M | 1,683.58%58.77M | 224.23%10.38M | 513.43%62.18M | -42.35%3.3M | -66.35%3.2M | 143.11%5.18M | 37.54%4.99M | 14.82%-15.04M | 129.84%5.72M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---19.01M | -202,727.59%-58.82M | -186,656.00%-46.69M | -2,114.11%-78M | 99.50%-29K | -400.00%-25K | -69.69%-25.84M | -145.51%-16.51M | -3,694.90%-3.52M | -52,627.27%-5.8M |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---6M | ---4.08M | ---- | ---- |
Net business purchase and sale | ---245K | ---- | ---- | -1,550.00%-33K | -450.47%-18.19M | --2.24M | 5,138.00%5.24M | 1,600.00%51K | -100.04%-2K | --5.19M |
Net investment product transactions | ---- | ---- | ---- | 199.08%5.4M | --0 | --0 | ---10.85M | --13M | ---5.45M | ---5.4M |
Investing cash flow | ---19.26M | -223.60%-58.94M | -2,206.90%-46.69M | -566.75%-72.64M | -203.03%-18.22M | 117.04%2.22M | -147.59%-37.45M | -12.16%-7.54M | -291.16%-10.89M | -8.99%-6.01M |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | ---- | ---- | --0 | -69.33%4.18M | 1,900.64%24.95M | -40.10%31.37M | -89.01%2.26M | -27.19%14.24M | 252.15%13.62M |
Increase or decrease of lease financing | ---215K | -252.46%-215K | -330.00%-215K | -166.67%-120K | -38.64%-61K | -11.11%-50K | -11.46%-214K | 39.85%-80K | -200.00%-45K | -100.00%-44K |
Net other fund-raising expenses | ---42K | 103.06%597K | -479.80%-7.6M | -21,100.00%-420K | -85.30%294K | 199.80%2M | -105.17%-3K | -100.05%-1K | -92.00%2K | 201.68%2M |
Financing cash flow | ---257K | -91.34%382K | -129.04%-7.81M | -103.80%-540K | -71.68%4.41M | 3,453.87%26.9M | -40.36%31.15M | -82.37%2.18M | -27.45%14.2M | 729.00%15.58M |
Net cash flow | ||||||||||
Beginning cash position | --56.24M | -0.71%56.43M | 309.38%100.35M | 26.51%46.32M | 143.60%56.83M | -11.26%24.51M | 912.33%25.62M | 35.56%24.88M | 240.97%36.61M | 96.26%23.33M |
Current changes in cash | ---8.06M | 101.98%208K | -236.52%-44.12M | 6.33%-10.99M | -168.77%-10.51M | 852.94%32.32M | -104.42%-1.11M | -103.94%-365K | -254.14%-11.74M | 1,430.03%15.28M |
Effect of exchange rate changes | --41K | -19,700.00%-396K | 6,400.00%195K | --0 | -300.00%-2K | --3K | --0 | --1K | ---2K | --1K |
End cash Position | --48.22M | 21.41%56.24M | -0.71%56.43M | 42.02%35.33M | 26.51%46.32M | 143.60%56.83M | -11.26%24.51M | -11.26%24.51M | 35.56%24.88M | 240.97%36.61M |
Free cash flow | ---7.56M | -101.56%-51K | -1,242.81%-36.31M | 22.77%-15.82M | 3,988.10%3.27M | -66.59%3.18M | 2.93%-26.65M | -403.88%-15.6M | -15.31%-20.48M | -103.39%-84K |
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.