PERMAJU-PA
7080PA
BORNOIL
7036
ZENTECH
0094
KGROUP
0036
HM-R1
0060R1
(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 133.00%314.12M | -66.87%71.62M | -71.27%82.56M | 98.69%65.29M | 98.69%65.29M | 227.55%134.82M | 360.90%216.2M | 363.74%287.41M | -51.07%32.86M | -51.07%32.86M |
-Cash and cash equivalents | 133.00%314.12M | -66.87%71.62M | -71.27%82.56M | 99.74%64.93M | 99.74%64.93M | 227.55%134.82M | 360.90%216.2M | 363.74%287.41M | -51.35%32.51M | -51.35%32.51M |
-Including:Cash | ---- | ---- | ---- | 99.74%64.93M | 99.74%64.93M | ---- | ---- | ---- | -51.35%32.51M | -51.35%32.51M |
-Short term investments | ---- | ---- | ---- | 2.27%362.12K | 2.27%362.12K | ---- | ---- | ---- | 1.89%354.09K | 1.89%354.09K |
Receivables | 21.05%35.59M | -1.72%35.68M | -10.67%38.75M | 7.06%30.53M | 7.06%30.53M | -18.14%29.4M | 8.05%36.31M | 21.15%43.38M | -15.18%28.51M | -15.18%28.51M |
-Accounts receivable | 5.36%28.9M | 2.81%30.05M | -9.47%33.74M | 9.86%27.69M | 9.86%27.69M | -17.81%27.43M | -12.09%29.22M | 5.69%37.27M | -21.94%25.21M | -21.94%25.21M |
-Gross accounts receivable | ---- | ---- | ---- | 9.74%28M | 9.74%28M | ---- | ---- | ---- | -20.98%25.52M | -20.98%25.52M |
-Bad debt provision | ---- | ---- | ---- | 0.00%-311.23K | 0.00%-311.23K | ---- | ---- | ---- | ---311.23K | ---311.23K |
-Other receivables | 239.08%6.69M | -20.42%5.64M | -18.03%5.01M | -14.30%2.84M | -14.30%2.84M | -22.51%1.97M | 1,867.50%7.08M | 1,021.65%6.11M | 149.55%3.31M | 149.55%3.31M |
Inventory | 11.38%969K | 8.54%915K | 8.38%931K | 9.13%1.05M | 9.13%1.05M | -4.71%870K | -2.77%843K | -7.34%859K | 12.94%959.34K | 12.94%959.34K |
Prepaid assets | ---- | ---- | ---- | 6.43%3M | 6.43%3M | ---- | ---- | ---- | 2.52%2.82M | 2.52%2.82M |
Restricted cash | ---- | ---- | ---- | 37.80%22.23M | 37.80%22.23M | ---- | ---- | ---- | 19.93%16.13M | 19.93%16.13M |
Tax assets-Current | 1,643.45%2.93M | 2,609.09%1.49M | 2,800.00%1.28M | 2,466.58%1.12M | 2,466.58%1.12M | 740.00%168K | -1.79%55K | -45.00%44K | -59.61%43.55K | -59.61%43.55K |
Other current assets | 108.58%6.27M | 54.90%3.94M | 8.85%3.03M | ---- | ---- | 4.26%3.01M | 0.39%2.54M | 5.46%2.78M | ---- | ---- |
Total current assets | 113.88%359.88M | -55.60%113.65M | -62.17%126.55M | 51.50%123.22M | 51.50%123.22M | 108.01%168.26M | 204.82%255.95M | 229.77%334.48M | -31.04%81.33M | -31.04%81.33M |
Non current assets | ||||||||||
Net PPE | 17.39%1.18B | 15.34%1.06B | 24.94%1.04B | 27.27%1.04B | 27.27%1.04B | 22.85%1.01B | 17.97%915.69M | 24.45%831.76M | 26.83%816.1M | 26.83%816.1M |
-Gross PP&E | ---- | ---- | ---- | 26.83%1.14B | 26.83%1.14B | ---- | ---- | ---- | 27.15%900.67M | 27.15%900.67M |
-Accumulated depreciation | ---- | ---- | ---- | -22.56%-103.66M | -22.56%-103.66M | ---- | ---- | ---- | -30.37%-84.57M | -30.37%-84.57M |
Investment properties | -0.35%93.68M | -0.34%94.2M | 3.98%94.68M | 6.80%95.2M | 6.80%95.2M | 15.08%94.01M | 15.09%94.51M | 10.31%91.06M | 7.42%89.14M | 7.42%89.14M |
Total investment | --0 | --0 | --5M | --5.01M | --5.01M | ---- | ---- | ---- | --0 | --0 |
-Long-term equity investment | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
-Other investment | ---- | ---- | --5M | --5.01M | --5.01M | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M |
-Goodwill | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M | 0.00%1.62M |
Deferred assets-non current | -15.80%1.81M | -15.19%1.89M | -14.64%1.98M | -14.12%2.06M | -14.12%2.06M | -23.63%2.15M | -23.70%2.23M | -23.82%2.32M | -23.90%2.4M | -23.90%2.4M |
Total non current assets | 15.80%1.28B | 13.79%1.15B | 23.28%1.14B | 25.66%1.14B | 25.66%1.14B | 21.97%1.11B | 17.52%1.01B | 22.66%926.76M | 24.35%909.26M | 24.35%909.26M |
Total assets | 28.75%1.64B | -0.19%1.27B | 0.62%1.27B | 27.78%1.27B | 27.78%1.27B | 29.02%1.27B | 34.13%1.27B | 47.17%1.26B | 16.65%990.59M | 16.65%990.59M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 34.25%72.24M | 26.39%65.3M | 24.36%61.79M | 17.71%57.3M | 17.71%57.3M | 17.52%53.81M | 20.41%51.66M | 7.98%49.69M | 12.84%48.68M | 12.84%48.68M |
-Current debt and capital lease obligation | 34.25%72.24M | 26.39%65.3M | 24.36%61.79M | 17.71%57.3M | 17.71%57.3M | 17.52%53.81M | 20.41%51.66M | 7.98%49.69M | 12.84%48.68M | 12.84%48.68M |
-Including:Current debt | 34.74%71.44M | 26.45%64.52M | 24.48%61.02M | 17.70%56.52M | 17.70%56.52M | 17.77%53.02M | 21.43%51.02M | 8.94%49.02M | 14.34%48.02M | 14.34%48.02M |
-Including:Current capital Lease obligation | 1.27%795K | 22.00%782K | 15.12%769K | 18.24%773.16K | 18.24%773.16K | 2.61%785K | -27.82%641K | -34.45%668K | -42.46%653.9K | -42.46%653.9K |
Payables | -9.85%17.53M | -29.89%15.04M | -12.87%15.15M | -4.03%18.56M | -4.03%18.56M | 9.31%19.45M | 42.37%21.45M | 23.45%17.39M | 26.71%19.34M | 26.71%19.34M |
-accounts payable | -7.79%17.44M | -20.20%14.97M | 3.98%15.12M | 27.24%1.63M | 27.24%1.63M | 24.04%18.92M | 55.14%18.76M | 19.07%14.54M | 28.68%1.28M | 28.68%1.28M |
-Total tax payable | -83.08%90K | -97.54%66K | -98.74%36K | -69.51%772.33K | -69.51%772.33K | -79.07%532K | -9.59%2.69M | 51.97%2.85M | 172.66%2.53M | 172.66%2.53M |
-Dividends payable | ---- | ---- | ---- | 4.15%5.49M | 4.15%5.49M | ---- | ---- | ---- | 0.60%5.27M | 0.60%5.27M |
-Other payable | ---- | ---- | ---- | 4.04%10.68M | 4.04%10.68M | ---- | ---- | ---- | 26.62%10.26M | 26.62%10.26M |
Accrued and deferred income | 0.00%363K | 0.00%363K | 0.00%363K | 18.70%1.84M | 18.70%1.84M | 0.00%363K | 0.00%363K | 0.00%363K | -26.56%1.55M | -26.56%1.55M |
Other current liabilities | -1.10%15.31M | 6.60%16.55M | 19.62%18.34M | -4.16%8.61M | -4.16%8.61M | 0.85%15.48M | 0.40%15.52M | 1.47%15.33M | 4.69%8.98M | 4.69%8.98M |
Current liabilities | 18.34%105.44M | 9.27%97.25M | 15.55%95.65M | 9.88%86.31M | 9.88%86.31M | 12.37%89.1M | 20.60%89M | 9.52%82.78M | 13.69%78.55M | 13.69%78.55M |
Non current liabilities | ||||||||||
Non current financial liabilities | 46.48%728.57M | -12.73%446.28M | -11.71%463.98M | 67.66%481.69M | 67.66%481.69M | 66.66%497.38M | 82.88%511.36M | 120.59%525.5M | 14.05%287.3M | 14.05%287.3M |
-Long term debt and capital lease obligation | 46.48%728.57M | -12.73%446.28M | -11.71%463.98M | 67.66%481.69M | 67.66%481.69M | 66.66%497.38M | 82.88%511.36M | 120.59%525.5M | 14.05%287.3M | 14.05%287.3M |
-Including:Long term debt | 46.77%728.02M | -12.65%445.52M | -11.64%463.03M | 67.99%480.54M | 67.99%480.54M | 66.99%496.04M | 83.43%510.04M | 121.59%524.05M | 14.42%286.05M | 14.42%286.05M |
-Including:Long term capital lease obligation | -59.15%549K | -42.64%752K | -34.50%953K | -7.34%1.15M | -7.34%1.15M | -3.66%1.34M | -15.96%1.31M | -15.51%1.46M | -34.54%1.24M | -34.54%1.24M |
Non current deferred liabilities | 63.93%57.82M | 17.20%38.08M | 20.75%35.88M | 32.17%33.74M | 32.17%33.74M | 50.61%35.27M | 85.17%32.49M | 108.18%29.71M | 148.70%25.53M | 148.70%25.53M |
Non current accrued and deferred income | -2.41%14.67M | -2.40%14.76M | -2.39%14.85M | -2.37%14.94M | -2.37%14.94M | -2.35%15.04M | -2.34%15.13M | -2.33%15.22M | -2.36%15.31M | -2.36%15.31M |
Total non current liabilities | 46.26%801.06M | -10.71%499.12M | -9.77%514.71M | 61.63%530.37M | 61.63%530.37M | 62.39%547.69M | 78.79%558.97M | 112.79%570.43M | 18.10%328.13M | 18.10%328.13M |
Total liabilities | 42.35%906.51M | -7.96%596.37M | -6.56%610.36M | 51.64%616.68M | 51.64%616.68M | 52.87%636.8M | 67.67%647.97M | 90.08%653.21M | 17.22%406.68M | 17.22%406.68M |
Shareholders'equity | ||||||||||
Share capital | 0.60%352.06M | 1.32%350.56M | 2.26%350.28M | 6.70%350.1M | 6.70%350.1M | 7.47%349.97M | 6.47%345.99M | 19.12%342.55M | 14.11%328.12M | 14.11%328.12M |
-common stock | 0.60%352.06M | 1.32%350.56M | 2.26%350.28M | 6.70%350.1M | 6.70%350.1M | 7.47%349.97M | 6.47%345.99M | 19.12%342.55M | 14.11%328.12M | 14.11%328.12M |
Retained earnings | 18.50%306.98M | 18.85%294.72M | 19.01%282.52M | 19.92%273.08M | 19.92%273.08M | 19.32%259.05M | 19.61%247.97M | 20.08%237.4M | 20.79%227.72M | 20.79%227.72M |
Less: Treasury stock | 0.00%7.94M | 0.00%7.94M | 0.00%7.94M | 0.00%7.94M | 0.00%7.94M | 0.00%7.94M | 0.00%7.94M | 0.00%7.94M | 0.00%7.94M | 0.00%7.94M |
Fixed asset revaluation reserve | 129.74%82.46M | -6.15%33.69M | -6.15%33.69M | -6.15%33.69M | -6.15%33.69M | 0.00%35.89M | 0.00%35.89M | 0.00%35.89M | 5.67%35.89M | 5.67%35.89M |
Other reserves | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Total stockholders'equity | 15.16%733.55M | 7.90%671.02M | 8.33%658.54M | 11.16%648.92M | 11.16%648.92M | 11.61%636.97M | 11.01%621.91M | 18.45%607.9M | 16.27%583.79M | 16.27%583.79M |
Noncontrolling interests | -16.78%119K | 16.79%153K | 15.63%148K | 16.47%144.03K | 16.47%144.03K | -7.14%143K | -12.67%131K | -12.33%128K | -13.06%123.66K | -13.06%123.66K |
Total equity | 15.16%733.67M | 7.90%671.17M | 8.33%658.69M | 11.16%649.07M | 11.16%649.07M | 11.61%637.11M | 11.00%622.04M | 18.44%608.03M | 16.26%583.91M | 16.26%583.91M |
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.