Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -983.53%-34.8M | 130.27%1.13M | -39.55%1.84M | -244.23%-3.21M | -17.54%489K | -44.85%3.05M | 1,188.98%22.11M | 312.66%13.76M | -70.44%2.23M | -11.09%593K |
| Net profit before non-cash adjustment | 54.04%781K | 46.85%-2.2M | 207.55%855K | 180.48%507K | -331.48%-4.13M | -79.13%278K | 110.46%3.94M | 103.55%1.45M | -195.60%-630K | 58.67%1.79M |
| Total adjustment of non-cash items | -122.06%-419K | 14.02%2.3M | -3.19%2M | -41.15%1.9M | 126.74%2.02M | -5.92%2.07M | -106.19%-1.51M | -140.39%-7.82M | 79.08%3.23M | -38.02%890K |
| -Depreciation and amortization | -12.27%579K | -14.79%559K | -6.13%613K | -4.90%660K | -6.29%656K | -7.77%653K | -3.31%2.77M | -11.24%671K | -4.01%694K | 0.86%700K |
| -Reversal of impairment losses recognized in profit and loss | ---604K | --0 | ---- | --0 | --0 | ---- | -64.96%1.13M | -65.21%1.12M | --1.21M | --0 |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | 4.64%11.23M | ---- | ---- | ---1.21M |
| -Share of associates | -6.67%-32K | 71.43%-8K | 75.00%-27K | 87.80%-30K | -1,033.33%-28K | -1,000.00%-108K | -175.15%-366K | -126.37%-135K | -685.71%-246K | 104.29%3K |
| -Disposal profit | ---1.44M | --0 | --0 | --0 | --0 | ---1K | ---22.71M | ---22.71M | --0 | --0 |
| -Deferred income tax | --0 | --0 | ---- | --2K | --0 | --34K | -89.93%134K | --134K | --0 | --0 |
| -Other non-cash items | -15.07%1.08M | 25.90%1.75M | -4.97%1.41M | -19.09%1.27M | -0.36%1.39M | 1.02%1.49M | 11.01%6.29M | -33.39%1.86M | 51.01%1.57M | 71.80%1.4M |
| Changes in working capital | -525.93%-35.17M | -60.78%1.02M | -244.10%-1.01M | -1,418.38%-5.62M | 225.02%2.6M | -64.80%703K | 30.67%19.67M | 33.64%20.13M | -107.29%-370K | -9.93%-2.08M |
| -Change in receivables | 83.93%-613K | -648.88%-9.83M | -259.97%-8.92M | -103.02%-3.81M | 112.91%1.79M | 106.73%5.58M | -434.94%-3.27M | -117.17%-32.85M | 4,072.99%126.36M | 31.51%-13.87M |
| -Change in inventory | 203.85%2.83M | 356.15%1.67M | 5,462.03%4.39M | -6.03%-2.73M | -103.82%-650K | 100.60%79K | -586.85%-8.88M | -119.39%-10.17M | -383.26%-2.57M | 279.89%17.02M |
| -Change in payables | -1,638.23%-15.81M | 245.46%4.53M | 205.44%3.76M | 100.81%1.03M | 168.46%1.31M | -103.68%-3.57M | 161.65%29.38M | 628.70%60.67M | -22,055.26%-126.29M | -106.77%-1.92M |
| -Changes in other current assets | -19,955.22%-13.44M | 6,838.57%4.86M | -26,800.00%-267K | -235.00%-67K | 102.41%70K | -99.83%1K | -63.88%1.34M | 139.80%3.69M | -120.20%-20K | -316.64%-2.9M |
| -Changes in other current liabilities | -21,305.26%-8.13M | -350.00%-205K | 101.44%20K | -101.77%-38K | 120.05%82K | -344.01%-1.39M | 155.81%1.1M | 20.73%-1.21M | 33.64%2.15M | -268.31%-409K |
| 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 | -169.17%-681K | -40K | -91.38%-666K | -42.13%-253K | 0 | -348K | -840.63%-1.2M | -2,672.97%-1.03M | -345.00%-178K | 0 |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | -924.07%-35.48M | 122.09%1.09M | -56.43%1.18M | -269.11%-3.47M | -17.54%489K | -51.15%2.7M | 1,217.08%20.9M | 295.68%12.74M | -72.66%2.05M | -7.63%593K |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 56,700.00%1.7M | -3,420.00%-176K | -473.53%-195K | 117.65%3K | 95.33%-5K | 80.00%-34K | 6.04%-249K | -55.45%45K | 92.27%-17K | -256.67%-107K |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --488K | ---- | ---- | ---- |
| Interest received (cash flow from investment activities) | 33,400.00%670K | --0 | -33.33%2K | -60.00%2K | -62.50%3K | -25.00%3K | 65.00%33K | 433.33%16K | -66.67%5K | 700.00%8K |
| Investing cash flow | 2,000.00%105K | -8,700.00%-176K | -522.58%-193K | 141.67%5K | 97.98%-2K | 81.33%-31K | 211.02%272K | -89.81%549K | 99.78%-12K | -241.38%-99K |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 1,054.79%4.69M | -20.74%-262K | 42.97%-791K | 72.31%-491K | 90.18%-217K | 36.49%-1.39M | -57.35%-8.86M | -49.69%-2.69M | -8.64%-1.77M | -53.62%-2.21M |
| Interest paid (cash flow from financing activities) | -3,700.00%-3.42M | 23.72%-119K | -319.88%-1.37M | 89.01%-90K | 78.51%-156K | 58.82%-327K | 52.36%-2.66M | 88.01%-323K | 22.15%-819K | 10.70%-726K |
| Net other fund-raising expenses | 10,837.93%34.25M | -87.60%65K | -71.35%430K | -124.44%-319K | -69.85%524K | 304.77%1.5M | -190.26%-7.28M | -258.34%-9.59M | 221.43%1.31M | 54.76%1.74M |
| Financing cash flow | 4,046.89%35.52M | -309.27%-316K | -714.08%-1.73M | 30.07%-900K | 112.61%151K | 94.26%-213K | -495.41%-18.8M | -906.79%-12.6M | 43.50%-1.29M | -6.12%-1.2M |
| Net cash flow | ||||||||||
| Beginning cash position | -78.43%1.51M | -85.81%901K | -57.68%1.65M | 183.78%6.98M | 101.01%6.35M | 157.41%3.89M | -54.44%1.51M | 200.56%3.2M | 85.94%2.46M | 72.00%3.16M |
| Current changes in cash | 103.28%143K | -6.90%594K | -130.59%-751K | -681.33%-4.36M | 190.75%638K | 48.97%2.46M | 230.96%2.38M | 55.00%682K | 388.46%750K | -36.50%-703K |
| Effect of exchange rate changes | ---222K | 320.00%11K | 400.00%5K | --0 | -200.00%-5K | 150.00%1K | -62.50%3K | 0.00%6K | -300.00%-6K | 150.00%5K |
| End cash Position | -45.52%1.43M | -78.43%1.51M | -85.81%901K | -18.20%2.62M | 183.78%6.98M | 101.01%6.35M | 157.41%3.89M | 157.41%3.89M | 200.56%3.2M | 85.94%2.46M |
| Free cash flow | -933.39%-35.81M | 88.02%910K | -63.18%981K | -270.52%-3.47M | -0.41%484K | -50.25%2.66M | 1,462.25%20.65M | 299.47%12.78M | -72.06%2.03M | -20.59%486K |
| Currency Unit | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR | MYR |