PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(Q3)Oct 31, 2024 | (Q2)Jul 31, 2024 | (Q1)Apr 30, 2024 | (FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | (Q3)Oct 31, 2023 | (Q2)Jul 31, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 31, 2023 | (Q4)Jan 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 156.83%14.6M | -63.36%14.03M | -6.71%-44.23M | -80.00%19.52M | 136.52%48.36M | -165.48%-25.68M | -12.36%38.28M | -619.26%-41.44M | 505.49%97.59M | -53.55%20.45M |
Net profit before non-cash adjustment | -41.03%2.55M | 54.43%5.22M | 34.64%3.87M | -73.04%11.02M | 106.99%450.6K | -86.14%4.32M | -81.77%3.38M | 221.72%2.88M | 64.63%40.88M | -134.00%-6.44M |
Total adjustment of non-cash items | 459.07%5.03M | -42.38%805K | -29.70%767K | 13.52%7.09M | 20.95%3.71M | 6.64%899K | 148.54%1.4M | -79.10%1.09M | 5.42%6.25M | 9.79%3.06M |
-Depreciation and amortization | 0.25%1.19M | 2.84%1.2M | 3.45%1.2M | 8.14%4.7M | 2.30%1.19M | -0.08%1.19M | 3.10%1.16M | 33.83%1.16M | 15.95%4.35M | 24.64%1.16M |
-Reversal of impairment losses recognized in profit and loss | --0 | ---- | ---- | 156,678.41%1.75M | 1,507,354.31%1.75M | --0 | ---- | ---- | -99.94%1.12K | -99.99%116 |
-Assets reserve and write-off | ---168K | ---358K | ---405K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Disposal profit | 431,300.00%4.31M | -62.50%-13K | --0 | -297.98%-26.8K | -173.42%-4.8K | 100.47%1K | 99.80%-8K | -100.35%-15K | 101.54%13.54K | 146.13%6.54K |
-Net exchange gains and losses | 74.07%-140K | -1,610.00%-171K | 66.67%-90K | -479.15%-258.99K | -63.15%561.01K | 6.25%-540K | 98.27%-10K | 10.00%-270K | 108.60%68.31K | 325.75%1.52M |
-Other non-cash items | -168.40%-171K | -40.00%150K | -70.97%63K | -48.96%927.61K | -43.27%210.61K | -43.69%250K | -61.18%250K | -39.39%217K | -1.32%1.82M | -31.06%371.27K |
Changes in working capital | 122.73%7.02M | -76.11%8.01M | -7.60%-48.86M | -97.22%1.4M | 85.54%44.21M | -527.95%-30.9M | 19.51%33.51M | -426.86%-45.41M | 192.05%50.46M | 6.91%23.82M |
-Change in receivables | 182.16%35.64M | -168.78%-35.28M | 86.98%-5.92M | -88.83%7.48M | -14.72%45.01M | -46,241.49%-43.37M | 203.72%51.29M | -171.58%-45.45M | 189.88%66.92M | 180.92%52.78M |
-Change in inventory | -469.80%-31.12M | 536.12%39.27M | -4,088.68%-46.87M | -85.88%2.09M | -86.03%1.5M | -32.36%8.42M | -110.46%-9M | 101.24%1.18M | 168.98%14.78M | -85.41%10.74M |
-Change in payables | -38.10%2.51M | 145.74%4.02M | 446.64%3.92M | 73.87%-8.16M | 94.18%-2.31M | 176.29%4.06M | -2.20%-8.78M | -105.06%-1.13M | -176.09%-31.25M | -385.60%-39.7M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 21.60%-334K | 2.16%-452K | -8.44%-424K | 36.95%-1.69M | 38.15%-407.22K | 38.97%-426K | 42.25%-462K | 24.52%-391K | -2.67M | -658.45K |
Interest received (cash flow from operating activities) | 41.78%319K | 42.54%325K | 65.85%272K | 2.26%883.71K | -28.53%266.71K | 5.63%225K | 26.67%228K | 67.35%164K | 864.2K | 373.2K |
Tax refund paid | 60.32%-1.12M | 48.87%-521K | 63.51%-532K | 29.84%-5.41M | 96.84%-98.92K | 4.65%-2.83M | -3.56%-1.02M | -134.78%-1.46M | -49.85%-7.7M | 8.47%-3.13M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 146.87%13.46M | -63.87%13.38M | -4.13%-44.91M | -84.89%13.31M | 182.57%48.12M | -180.28%-28.72M | -12.00%37.03M | -533.97%-43.13M | 401.54%88.08M | -59.67%17.03M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 75.16%-270K | 73.15%-236K | 16.76%-447K | 85.75%-3.85M | -681.97%-1.34M | -535.67%-1.09M | 94.54%-879K | 94.91%-537K | -1,144.49%-27M | 91.93%-171.86K |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---30.78K | ---- | ---- | ---- | ---- | --0 | ---- |
Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.07%2.73K | ---- |
Investing cash flow | 75.16%-270K | 73.15%-236K | 16.76%-447K | 85.64%-3.88M | -712.81%-1.37M | -535.67%-1.09M | 94.52%-879K | 94.95%-537K | -1,609.62%-27M | 86.52%-169.13K |
Financing cash flow | ||||||||||
Net issuance payments of debt | -566.58%-13.89M | 89.21%-660K | 165.79%9.64M | 93.40%-3.57M | 51.06%-4.05M | 106.52%2.98M | -234.19%-6.12M | 177.28%3.63M | -346.61%-54.04M | 1.06%-8.28M |
Increase or decrease of lease financing | -5.07%-435K | -5.13%-430K | -5.20%-425K | -5.16%-1.65M | -5.21%-419.37K | -5.08%-414K | -5.14%-409K | -5.21%-404K | -5.16%-1.57M | -5.23%-398.62K |
Cash dividends paid | ---- | ---- | ---- | -66.67%-2M | 66.67%155 | ---- | ---- | ---- | ---1.2M | --93 |
Net other fund-raising expenses | ---- | ---- | ---- | -96.94%320.15K | ---- | ---- | ---- | ---- | 8,247.10%10.47M | ---- |
Financing cash flow | -2,954.66%-15.93M | 83.30%-1.09M | 185.94%9.21M | 85.11%-6.9M | -330.97%-4.15M | 101.18%558K | -256.51%-6.53M | 163.47%3.22M | -357.48%-46.33M | 116.08%1.8M |
Net cash flow | ||||||||||
Beginning cash position | -25.03%32.46M | 50.45%20.57M | 4.86%56.64M | 37.52%54.02M | -61.07%14.03M | -8.23%43.29M | -18.69%13.68M | 37.52%54.02M | -23.81%39.28M | 301.21%36.03M |
Current changes in cash | 90.63%-2.74M | -59.31%12.05M | 10.63%-36.15M | -82.83%2.53M | 128.31%42.6M | -151.50%-29.24M | -1.96%29.62M | -79.73%-40.45M | 215.22%14.74M | -37.38%18.66M |
Effect of exchange rate changes | 1,020.00%184K | -3,280.00%-169K | -23.76%77K | 4,265.61%93.39K | 102.58%17.39K | -104.13%-20K | -103.45%-5K | 140.48%101K | -100.43%-2.24K | -234.25%-673.24K |
End cash Position | 113.16%29.9M | -25.03%32.46M | 50.45%20.57M | 4.86%56.64M | 4.86%56.64M | -61.07%14.03M | -8.23%43.29M | -18.69%13.68M | 37.52%54.02M | 37.52%54.02M |
Free cash flow | 144.21%13.17M | -63.96%13.03M | -3.83%-45.36M | -84.54%9.44M | 177.45%46.77M | -183.72%-29.8M | 38.81%36.15M | -150.54%-43.68M | 294.60%61.06M | -58.25%16.86M |
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.