CapitaLandInvest
9CI
Singtel
Z74
ThaiBev
Y92
UOB
U11
ST Engineering
S63
(Q3)Jun 28, 2015 | (Q2)Mar 28, 2015 | (Q1)Dec 28, 2014 | (FY)Sep 28, 2014 | (Q4)Sep 28, 2014 | (Q3)Jun 28, 2014 | (Q2)Mar 28, 2014 | (Q1)Dec 28, 2013 | (FY)Sep 28, 2013 | (Q4)Sep 28, 2013 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -289.67%-112.25M | 413.41%50.04M | 1,337.28%119.8M | -69.35%99.1M | -81.00%20.13M | 13.01%59.18M | -85.68%9.75M | -91.40%8.34M | 161.09%323.36M | 222.29%105.95M |
Net profit before non-cash adjustment | -88.39%2.81M | -78.35%5.42M | -43.74%6.92M | 9.89%78.09M | 27.68%16.52M | 41.95%24.25M | -17.84%25.02M | 16.19%12.3M | -12.51%71.06M | 182.71%12.94M |
Total adjustment of non-cash items | -10.94%37.77M | -40.19%32.18M | -26.61%40.02M | 19.24%178.55M | -3.53%25.26M | 2.70%42.41M | 16.69%53.81M | 50.80%54.53M | 1.16%149.74M | -50.89%26.18M |
-Depreciation and amortization | -0.04%19.57M | -44.19%12.12M | -14.16%18.73M | -19.78%77.11M | -54.12%14M | -11.32%19.58M | -17.93%21.71M | 27.75%21.82M | 5.83%96.13M | 2.19%30.52M |
-Reversal of impairment losses recognized in profit and loss | --5.63M | --0 | --0 | 117.15%2.16M | 85.40%-1.84M | --0 | ---450K | --3.59M | -640.89%-12.59M | ---12.59M |
-Assets reserve and write-off | --0 | --0 | --0 | 147.06%3.41M | -86.66%184K | --0 | --1.03M | --2.19M | 17.66%1.38M | --1.38M |
-Disposal profit | 367.15%1.61M | 213.32%1.04M | 130.94%220K | 94.65%-877K | 92.17%-1.29M | --344K | -815.63%-916K | ---711K | -9,550.00%-16.41M | -10,635.71%-16.53M |
-Other non-cash items | -51.25%10.96M | -41.32%19.03M | -23.77%21.07M | 19.11%96.75M | -39.33%14.2M | 17.03%22.48M | 66.05%32.43M | 44.86%27.64M | 53.27%81.23M | 16.43%23.41M |
Changes in working capital | -1,945.70%-152.83M | 118.02%12.45M | 224.57%72.86M | -253.61%-157.54M | -132.40%-21.65M | -24.43%-7.47M | -713.04%-69.08M | -216.45%-58.49M | 197.31%102.56M | 153.76%66.83M |
-Change in receivables | -103.66%-1.13M | 88.45%-11.06M | 29.35%58.29M | -204.41%-79.16M | -475.69%-59.26M | 450.21%30.8M | -802.70%-95.77M | -43.27%45.07M | 172.32%75.82M | 109.48%15.77M |
-Change in inventory | -680.95%-149.72M | -40.85%20.46M | 152.18%52.5M | -284.86%-60.21M | -59.52%24.98M | 3.87%-19.17M | 591.49%34.59M | -4,551.36%-100.61M | 273.40%32.57M | 1,472.95%61.71M |
-Change in payables | -28.75%-8.44M | 744.32%23.52M | -815.22%-40.95M | -466.96%-7.48M | 24.90%8.06M | -187.32%-6.56M | -274.19%-3.65M | 68.09%-4.47M | 121.37%2.04M | -50.03%6.45M |
-Changes in other current assets | 151.40%6.45M | -382.47%-20.48M | 97.97%3.02M | -36.02%-10.7M | 128.98%4.57M | -198.23%-12.55M | -175.17%-4.24M | 111.70%1.53M | -130.90%-7.86M | -149.78%-15.76M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -91.80%-14.41M | -5.88%-38.16M | 62.71%-2M | -66.55%-76.89M | -42.48%-27.96M | -95.98%-7.51M | -88.62%-36.04M | -49.22%-5.37M | -112.20%-46.16M | -243.17%-19.63M |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 31.45%-2.45M | -33.12%-1.86M | -689.75%-3.16M | -21.24%-10.68M | 43.26%-5.32M | -203.14%-3.57M | -233.65%-1.4M | -158.14%-400K | 22.27%-8.81M | -116.30%-9.37M |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -368.43%-129.11M | 136.21%10.03M | 4,367.50%114.64M | -95.71%11.53M | -117.09%-13.15M | 1.56%48.1M | -155.37%-27.69M | -97.27%2.57M | 195.72%268.38M | 179.59%76.96M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 89.46%-3.48M | 75.88%-3.08M | 32.70%-2.38M | -227.95%-44.49M | 1,221.05%6.53M | -915.66%-33.02M | -79.73%-12.77M | 4.75%-3.53M | 82.90%-13.57M | 102.06%494K |
Net business purchase and sale | --0 | --0 | --0 | --0 | 101.00%7.13M | --0 | ---1.77M | ---5.36M | -2,306.86%-720.47M | -18,793.00%-713.02M |
Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---150M | --0 |
Repayment of advance payments to other parties and cash income from loans | ---- | --50M | --18.88M | --111M | --51M | --60M | ---- | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 216.67%19K | --20K | --18K | -77.91%19K | -76.79%13K | -76.92%6K | --0 | --0 | -70.03%86K | -80.42%56K |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.5M | ---- |
Investing cash flow | -112.82%-3.46M | 422.86%46.94M | 285.92%16.52M | 107.51%66.53M | 109.79%64.67M | 352.88%26.99M | 76.29%-14.54M | 94.22%-8.89M | -713.53%-886.45M | -2,506.30%-660.75M |
Financing cash flow | ||||||||||
Net issuance payments of debt | -2,325.30%-155.68M | -387.96%-105.14M | -1,485.35%-89.74M | -98.94%4.06M | -113.47%-45.93M | 133.68%7M | 65.53%36.51M | -84.12%6.48M | 343.98%383.14M | 161.94%341.06M |
Net common stock issuance | --207.21M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --277.59M | --1K |
Increase or decrease of lease financing | --0 | --0 | --0 | -14.44%-4.34M | -31.56%-1.28M | -8.46%-1.04M | -8.54%-1.02M | -8.49%-997K | 6.88%-3.79M | -8.44%-976K |
Cash dividends paid | ---- | ---- | ---- | -2.74%-16.14M | --0 | ---- | -2.74%-16.14M | ---- | 57.26%-15.71M | --0 |
Net other fund-raising expenses | ---- | ---- | ---- | ---7.13M | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 764.82%51.53M | -643.30%-105.14M | -1,737.35%-89.74M | -103.67%-23.55M | -115.98%-54.34M | -97.67%5.96M | 257.79%19.35M | -86.25%5.48M | 1,310.47%641.23M | 163.01%340.09M |
Net cash flow | ||||||||||
Beginning cash position | 140.50%122.32M | 131.23%170.5M | 73.09%129.09M | 45.05%74.58M | -58.56%131.91M | 97.63%50.86M | 133.00%73.74M | 45.05%74.58M | 112.82%51.42M | 620.92%318.28M |
Current changes in cash | -200.00%-81.05M | -110.62%-48.18M | 5,030.48%41.42M | 135.35%54.51M | 98.84%-2.82M | -72.30%81.04M | -286.92%-22.88M | 95.75%-840K | -15.02%23.16M | -3,454.03%-243.7M |
End cash Position | -68.71%41.28M | 140.50%122.32M | 131.23%170.5M | 73.09%129.09M | 73.09%129.09M | -58.56%131.91M | 97.63%50.86M | 133.00%73.74M | 45.05%74.58M | 45.05%74.58M |
Free cash flow | -979.26%-132.59M | 117.14%6.95M | 2,900.10%111.95M | -117.07%-43.43M | -120.37%-15.69M | -65.81%15.08M | -194.44%-40.52M | -104.42%-4M | 2,133.18%254.4M | 164.96%77.04M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |