MAYBANK
1155
CIMB
1023
YTLPOWR
6742
4
MAGMA
7243
5
BPURI
5932
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 0.06%188.11M | 0.06%188.11M | 9.10%168.58M | 9.96%167.04M | 21.85%198.25M | 26.82%187.99M | 26.82%187.99M | 10.29%154.52M | 20.88%151.91M | 12.40%162.7M |
-Cash and cash equivalents | 0.06%188.11M | 0.06%188.11M | 9.10%168.58M | 9.96%167.04M | 21.85%198.25M | 26.82%187.99M | 26.82%187.99M | 10.29%154.52M | 20.88%151.91M | 12.40%162.7M |
-Including:Cash | --122.16M | --122.16M | 21.94%90.69M | 33.84%94.49M | 70.75%109.61M | ---- | ---- | 158.07%74.37M | 173.54%70.6M | 64.91%64.19M |
-Including:Cash equivalents | --65.95M | --65.95M | -2.83%77.89M | -10.77%72.55M | -10.02%88.64M | ---- | ---- | -27.98%80.15M | -18.58%81.31M | -6.91%98.51M |
Receivables | -16.61%135.66M | -16.61%135.66M | -25.91%163.86M | -14.11%197.06M | -0.96%150.37M | 16.90%162.68M | 16.90%162.68M | 39.02%221.17M | 80.36%229.45M | 37.33%151.82M |
-Accounts receivable | -22.59%39.89M | -22.59%39.89M | -50.34%36.08M | 5.06%75.29M | 19.82%52.66M | 185.51%51.54M | 185.51%51.54M | 142.64%72.65M | 78.53%71.66M | 49.06%43.95M |
-Gross accounts receivable | ---- | ---- | ---- | ---- | ---- | 152.73%55.63M | 152.73%55.63M | ---- | ---- | ---- |
-Bad debt provision | ---- | ---- | ---- | ---- | ---- | -3.38%-4.1M | -3.38%-4.1M | ---- | ---- | ---- |
-Other receivables | -13.83%95.77M | -13.83%95.77M | -13.97%127.78M | -22.82%121.78M | -9.42%97.7M | -8.23%111.14M | -8.23%111.14M | 15.00%148.52M | 81.20%157.79M | 33.07%107.87M |
Inventory | 1,322.71%67.96M | 1,322.71%67.96M | 425.54%37.31M | 49.17%14.55M | -43.58%4.59M | -33.49%4.78M | -33.49%4.78M | 15.39%7.1M | 156.25%9.75M | 142.69%8.13M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | 63.10%6.24M | 63.10%6.24M | ---- | ---- | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | 1.07%36.98M | 1.07%36.98M | ---- | ---- | ---- |
Tax assets-Current | 42.39%7.43M | 42.39%7.43M | -15.38%6.01M | -87.86%1.07M | -60.24%4.15M | -52.08%5.22M | -52.08%5.22M | -27.90%7.1M | -13.75%8.77M | 11.97%10.44M |
Holding assets for sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --18.99M | ---- | ---- |
Total current assets | -1.17%399.15M | -1.17%399.15M | -8.10%375.75M | -5.04%379.71M | 7.28%357.35M | 16.77%403.88M | 16.77%403.88M | 20.96%408.88M | 42.95%399.88M | 20.49%333.09M |
Non current assets | ||||||||||
Net PPE | 38.24%362.43M | 38.24%362.43M | 64.52%373.19M | 22.21%305.69M | 1.63%261.95M | -4.07%262.18M | -4.07%262.18M | 17.36%226.83M | 25.84%250.13M | 25.87%257.74M |
-Gross PP&E | -65.05%211.64M | -65.05%211.64M | 16.50%223.46M | -27.25%171.16M | -30.19%179.93M | 0.02%605.49M | 0.02%605.49M | -0.76%191.81M | 18.37%235.27M | 25.87%257.74M |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | -21.85%-413.81M | -21.85%-413.81M | ---- | ---- | ---- |
Total investment | --0 | --0 | --0 | --0 | -85.80%473K | -85.80%473K | -85.80%473K | -6.85%3.33M | -8.84%3.33M | -8.84%3.33M |
-Long-term equity investment | --0 | --0 | --0 | --0 | -85.80%473K | -85.80%473K | -85.80%473K | -6.85%3.33M | -8.84%3.33M | -8.84%3.33M |
Long-term accounts receivable and other receivables | --66.44M | --66.44M | --74.25M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Deferred tax assets-non current | -62.82%3.65M | -62.82%3.65M | 74.51%7.22M | 24.22%9.83M | 30.97%9.83M | 30.97%9.83M | 30.97%9.83M | 42.87%4.14M | 416.38%7.91M | 389.75%7.5M |
Total non current assets | 58.73%432.52M | 58.73%432.52M | 94.05%454.66M | 20.71%315.51M | 1.37%272.25M | -4.10%272.48M | -4.10%272.48M | 17.29%234.3M | 23.94%261.37M | 21.37%268.57M |
Total assets | 22.96%831.68M | 22.96%831.68M | 29.11%830.41M | 5.14%695.23M | 4.64%629.61M | 7.36%676.37M | 7.36%676.37M | 19.60%643.18M | 34.78%661.25M | 20.88%601.66M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 85.18%96.51M | 85.18%96.51M | 1.66%68.55M | -30.80%66.09M | -22.58%61.59M | -22.34%52.11M | -22.34%52.11M | 132.33%67.43M | 486.33%95.5M | 173.39%79.55M |
-Current debt and capital lease obligation | 85.18%96.51M | 85.18%96.51M | 1.66%68.55M | -30.80%66.09M | -22.58%61.59M | -22.34%52.11M | -22.34%52.11M | 132.33%67.43M | 486.33%95.5M | 173.39%79.55M |
-Including:Current debt | 255.54%90.77M | 255.54%90.77M | 107.51%66.13M | 3.53%59.25M | -11.91%44.84M | -30.74%25.53M | -30.74%25.53M | 18.95%31.87M | 338.52%57.23M | 145.97%50.9M |
-Including:Current capital Lease obligation | -78.41%5.74M | -78.41%5.74M | -93.21%2.41M | -82.13%6.84M | -41.53%16.75M | -12.10%26.59M | -12.10%26.59M | 1,495.24%35.56M | 1,082.24%38.27M | 240.92%28.65M |
Payables | -5.47%172.82M | -5.47%172.82M | 5.16%169.09M | 24.79%201.56M | 42.37%170.08M | 57.45%182.83M | 57.45%182.83M | 37.65%160.79M | 51.68%161.52M | 17.44%119.47M |
-accounts payable | 1.52%159.85M | 1.52%159.85M | 0.74%159.2M | 23.50%199.38M | 53.28%168.24M | 43.63%157.45M | 43.63%157.45M | 35.37%158.03M | 51.72%161.44M | 7.98%109.76M |
-Total tax payable | -95.40%134K | -95.40%134K | -95.59%122K | 2,737.66%2.19M | 2,292.21%1.84M | 3,679.22%2.91M | 3,679.22%2.91M | 3,493.51%2.77M | 0.00%77K | 0.00%77K |
-Dividends payable | -42.86%12.84M | -42.86%12.84M | --9.68M | --0 | --0 | 250.01%22.47M | 250.01%22.47M | --0 | --0 | --9.63M |
-Other payable | ---- | ---- | --91K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Accrued and deferred income | -85.62%3.67M | -85.62%3.67M | -47.06%2.49M | -93.37%375K | -77.87%239K | 35.19%25.51M | 35.19%25.51M | 97.36%4.71M | 30.98%5.65M | -76.90%1.08M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | 7.05%2.57M | 7.05%2.57M | ---- | ---- | ---- |
Current liabilities | 3.79%273M | 3.79%273M | 3.09%240.13M | 2.04%268.02M | 15.90%231.9M | 28.62%263.02M | 28.62%263.02M | 57.15%232.93M | 106.69%262.67M | 47.67%200.09M |
Non current liabilities | ||||||||||
Non current financial liabilities | -39.78%3.25M | -39.78%3.25M | -20.65%4.52M | -53.19%4.93M | -83.36%4.95M | -85.86%5.4M | -85.86%5.4M | 114.77%5.7M | 1,145.21%10.52M | 3,128.66%29.74M |
-Long term debt and capital lease obligation | -39.78%3.25M | -39.78%3.25M | -20.65%4.52M | -53.19%4.93M | -83.36%4.95M | -85.86%5.4M | -85.86%5.4M | 114.77%5.7M | 1,145.21%10.52M | 3,128.66%29.74M |
-Including:Long term capital lease obligation | -39.78%3.25M | -39.78%3.25M | -20.65%4.52M | -53.19%4.93M | -83.36%4.95M | -85.86%5.4M | -85.86%5.4M | 114.77%5.7M | 1,145.21%10.52M | 3,128.66%29.74M |
Long term provisions | --111.66M | --111.66M | --142.32M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | --0 | --0 | -98.07%22K | -98.07%22K | -98.07%22K |
Total non current liabilities | 2,029.13%114.91M | 2,029.13%114.91M | 2,466.22%146.84M | -53.29%4.93M | -83.37%4.95M | -85.87%5.4M | -85.87%5.4M | 50.94%5.72M | 431.99%10.54M | 1,345.97%29.76M |
Total liabilities | 44.52%387.91M | 44.52%387.91M | 62.15%386.97M | -0.10%272.95M | 3.05%236.85M | 10.60%268.41M | 10.60%268.41M | 56.99%238.65M | 111.68%273.21M | 67.10%229.85M |
Shareholders'equity | ||||||||||
Share capital | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M |
-common stock | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M | 0.00%299.81M |
Retained earnings | 27.56%165.78M | 27.56%165.78M | 30.75%165.45M | 31.11%144.28M | 22.33%114.76M | 18.87%129.96M | 18.87%129.96M | 17.33%126.54M | 31.71%110.05M | 14.17%93.81M |
Less: Treasury stock | 0.00%840K | 0.00%840K | 0.00%840K | 0.00%840K | 0.00%840K | 0.00%840K | 0.00%840K | 0.00%840K | 0.00%840K | 0.00%840K |
Other reserves | 0.00%-20.97M | 0.00%-20.97M | 0.00%-20.97M | 0.00%-20.97M | 0.00%-20.97M | 0.00%-20.97M | 0.00%-20.97M | 0.37%-20.97M | 0.00%-20.97M | 0.00%-20.97M |
Total stockholders'equity | 8.78%443.77M | 8.78%443.77M | 9.62%443.44M | 8.82%422.28M | 5.63%392.75M | 5.33%407.95M | 5.33%407.95M | 4.86%404.53M | 7.33%388.04M | 3.23%371.81M |
Total equity | 8.78%443.77M | 8.78%443.77M | 9.62%443.44M | 8.82%422.28M | 5.63%392.75M | 5.33%407.95M | 5.33%407.95M | 4.86%404.53M | 7.33%388.04M | 3.23%371.81M |
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.