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 | 94.99%84.68M | 16.61%72.4M | -13.02%52.26M | -2.98%57.91M | -2.98%57.91M | -13.78%43.43M | -37.25%62.08M | 8.81%60.08M | 30.84%59.68M | 30.84%59.68M |
-Cash and cash equivalents | 94.99%84.68M | 16.61%72.4M | -13.02%52.26M | -2.98%57.91M | -2.98%57.91M | -13.78%43.43M | -37.25%62.08M | 8.81%60.08M | 30.84%59.68M | 30.84%59.68M |
-Including:Cash | 94.99%84.68M | 16.61%72.4M | -13.02%52.26M | -2.98%57.91M | -2.98%57.91M | -13.78%43.43M | -37.25%62.08M | 8.81%60.08M | 30.84%59.68M | 30.84%59.68M |
Receivables | 27.65%825.08M | 27.71%808.5M | 7.43%694.7M | 8.23%685.6M | 8.23%685.6M | -10.99%646.37M | -8.85%633.09M | -7.05%646.64M | -7.96%633.49M | -7.96%633.49M |
-Accounts receivable | 9.73%465.63M | 22.21%514.21M | -1.61%437.72M | -1.61%382.77M | -1.61%382.77M | -14.30%424.36M | -15.92%420.75M | -12.65%444.87M | -22.29%389.03M | -22.29%389.03M |
-Gross accounts receivable | ---- | ---- | ---- | -1.93%401.71M | -1.93%401.71M | ---- | ---- | ---- | -21.16%409.6M | -21.16%409.6M |
-Bad debt provision | ---- | ---- | ---- | 7.93%-18.94M | 7.93%-18.94M | ---- | ---- | ---- | -8.53%-20.57M | -8.53%-20.57M |
-Other receivables | 61.90%359.44M | 38.59%294.29M | 27.36%256.98M | 23.88%302.82M | 23.88%302.82M | -3.88%222.01M | 9.35%212.34M | 8.23%201.77M | 30.23%244.46M | 30.23%244.46M |
Inventory | 61.08%383.85M | 65.78%396.88M | 58.77%377.32M | -3.64%231.61M | -3.64%231.61M | 51.47%238.3M | 47.95%239.41M | 34.14%237.65M | 42.54%240.36M | 42.54%240.36M |
Prepaid assets | 55.14%17.7M | 131.49%16.65M | 103.63%14.76M | 22.82%29.22M | 22.82%29.22M | 56.22%11.41M | 5.15%7.19M | 4.64%7.25M | 12.93%23.79M | 12.93%23.79M |
Restricted cash | ---- | ---- | ---- | -57.37%5.35M | -57.37%5.35M | ---- | ---- | ---- | -47.55%12.54M | -47.55%12.54M |
Tax assets-Current | --0 | --0 | --0 | --710.97K | --710.97K | ---- | ---- | ---- | --0 | --0 |
Holding assets for sale | -16.99%11.73M | 0.00%14.13M | 0.00%14.13M | 0.00%14.13M | 0.00%14.13M | 0.00%14.13M | 0.00%14.13M | 325.84%14.13M | --14.13M | --14.13M |
Total current assets | 38.74%1.32B | 36.89%1.31B | 19.41%1.15B | 4.12%1.02B | 4.12%1.02B | -0.17%953.64M | -2.09%955.9M | 2.65%965.75M | 3.66%984M | 3.66%984M |
Non current assets | ||||||||||
Net PPE | 74.99%251.4M | 64.12%223.33M | 33.61%185.47M | 20.19%164.78M | 20.19%164.78M | 6.93%143.67M | 2.40%136.07M | 1.86%138.81M | -3.90%137.1M | -3.90%137.1M |
-Gross PP&E | 74.99%251.4M | 64.12%223.33M | 33.61%185.47M | 9.56%506.36M | 9.56%506.36M | 6.93%143.67M | 2.40%136.07M | 1.86%138.81M | 5.93%462.19M | 5.93%462.19M |
-Accumulated depreciation | ---- | ---- | ---- | -5.07%-341.58M | -5.07%-341.58M | ---- | ---- | ---- | -10.71%-325.09M | -10.71%-325.09M |
Investment properties | 2.88%312.59M | 2.86%311.27M | 19.61%310.08M | 111.40%308.9M | 111.40%308.9M | 40.13%303.85M | 39.91%302.62M | 20.53%259.23M | -31.88%146.12M | -31.88%146.12M |
Total investment | -84.02%2.21M | -84.63%2.22M | -85.07%2.23M | -18.03%12.49M | -18.03%12.49M | -9.51%13.83M | -13.65%14.44M | -11.62%14.96M | -10.81%15.24M | -10.81%15.24M |
-Long-term equity investment | -84.48%2.14M | -85.07%2.14M | -85.50%2.16M | -18.03%12.49M | -18.03%12.49M | -9.55%13.76M | -13.71%14.36M | -11.67%14.89M | -10.81%15.24M | -10.81%15.24M |
-Other investment | 0.00%75K | 0.00%75K | 0.00%75K | ---- | ---- | 0.00%75K | 0.00%75K | 0.00%75K | ---- | ---- |
Goodwill and other intangible assets | ---- | ---- | ---- | 0.00%75K | 0.00%75K | ---- | ---- | ---- | 0.00%75K | 0.00%75K |
-Other intangible assets | ---- | ---- | ---- | 0.00%75K | 0.00%75K | ---- | ---- | ---- | 0.00%75K | 0.00%75K |
Deferred tax assets-non current | -56.73%8.67M | -58.99%7.84M | -10.88%16.56M | -14.44%15.6M | -14.44%15.6M | 178.51%20.03M | 256.71%19.11M | 333.37%18.58M | 536.70%18.23M | 536.70%18.23M |
Total non current assets | 19.42%574.87M | 15.33%544.65M | 19.18%514.34M | 58.43%501.85M | 58.43%501.85M | 28.83%481.38M | 27.20%472.25M | 15.84%431.58M | -16.02%316.77M | -16.02%316.77M |
Total assets | 32.26%1.9B | 29.76%1.85B | 19.34%1.67B | 17.34%1.53B | 17.34%1.53B | 7.98%1.44B | 5.98%1.43B | 6.39%1.4B | -1.94%1.3B | -1.94%1.3B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 86.81%314.48M | 100.16%340.16M | 42.22%278.34M | 42.45%219.96M | 42.45%219.96M | 12.85%168.34M | -9.80%169.95M | 52.14%195.71M | -4.12%154.41M | -4.12%154.41M |
-Current debt and capital lease obligation | 86.81%314.48M | 100.16%340.16M | 42.22%278.34M | 42.45%219.96M | 42.45%219.96M | 12.85%168.34M | -9.80%169.95M | 52.14%195.71M | -4.12%154.41M | -4.12%154.41M |
-Including:Current debt | 85.69%294.76M | 102.15%323.37M | 42.57%265.2M | 45.42%208.47M | 45.42%208.47M | 16.77%158.74M | -8.34%159.97M | 64.37%186.02M | 0.17%143.36M | 0.17%143.36M |
-Including:Current capital Lease obligation | 105.24%19.72M | 68.23%16.79M | 35.61%13.14M | 3.90%11.49M | 3.90%11.49M | -27.39%9.61M | -28.08%9.98M | -37.33%9.69M | -38.36%11.05M | -38.36%11.05M |
Payables | 63.83%456.82M | 52.16%405.31M | 40.95%341.87M | 51.22%302.18M | 51.22%302.18M | 15.51%278.84M | 15.33%266.38M | -0.02%242.55M | -11.15%199.83M | -11.15%199.83M |
-accounts payable | 63.28%452.38M | 51.80%403.15M | 41.35%341.52M | 60.79%282.5M | 60.79%282.5M | 19.41%277.05M | 15.80%265.58M | -0.41%241.61M | -5.66%175.7M | -5.66%175.7M |
-Total tax payable | 148.71%4.43M | 171.79%2.16M | -62.38%351K | --0 | --0 | -81.02%1.78M | -51.26%794K | --933K | --3.77M | --3.77M |
-Other payable | ---- | ---- | ---- | -3.32%19.68M | -3.32%19.68M | ---- | ---- | ---- | -47.34%20.36M | -47.34%20.36M |
Current provisions | 24.35%12.6M | 6.34%11.19M | -5.29%10.41M | -13.53%9.98M | -13.53%9.98M | -21.37%10.14M | -31.41%10.52M | -30.22%11M | -31.04%11.54M | -31.04%11.54M |
Accrued and deferred income | 102.01%47.64M | 58.93%32.67M | 5.25%24.66M | 9.56%55.2M | 9.56%55.2M | 17.85%23.58M | -4.52%20.56M | -64.13%23.43M | 20.85%50.39M | 20.85%50.39M |
Current liabilities | 72.91%831.54M | 68.88%789.33M | 38.63%655.28M | 41.13%587.32M | 41.13%587.32M | 13.56%480.9M | 2.45%467.4M | 4.51%472.67M | -6.35%416.17M | -6.35%416.17M |
Non current liabilities | ||||||||||
Non current financial liabilities | 24.10%273.45M | 20.77%273.93M | 33.68%250.28M | 24.71%198.68M | 24.71%198.68M | 38.83%220.35M | 41.91%226.82M | 37.63%187.22M | 5.49%159.31M | 5.49%159.31M |
-Long term debt and capital lease obligation | 24.10%273.45M | 20.77%273.93M | 33.68%250.28M | 24.71%198.68M | 24.71%198.68M | 38.83%220.35M | 41.91%226.82M | 37.63%187.22M | 5.49%159.31M | 5.49%159.31M |
-Including:Long term debt | 12.91%233.34M | 11.68%237.41M | 27.81%227.99M | 19.98%179.15M | 19.98%179.15M | 40.45%206.65M | 39.60%212.59M | 40.57%178.38M | 7.19%149.31M | 7.19%149.31M |
-Including:Long term capital lease obligation | 192.95%40.11M | 156.54%36.51M | 151.97%22.29M | 95.36%19.53M | 95.36%19.53M | 18.22%13.69M | 88.42%14.23M | -3.13%8.85M | -14.65%10M | -14.65%10M |
Long term accounts payable and other payables | --21.58M | --21.2M | --20.81M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 33.90%295.03M | 30.11%295.12M | 44.79%271.09M | 24.71%198.68M | 24.71%198.68M | 38.83%220.35M | 41.91%226.82M | 37.63%187.22M | 5.49%159.31M | 5.49%159.31M |
Total liabilities | 60.65%1.13B | 56.21%1.08B | 40.38%926.37M | 36.58%786M | 36.58%786M | 20.45%701.25M | 12.68%694.22M | 12.17%659.9M | -3.34%575.48M | -3.34%575.48M |
Shareholders'equity | ||||||||||
Share capital | 13.36%290.15M | 13.36%290.15M | 13.36%290.15M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M |
-common stock | 13.36%290.15M | 13.36%290.15M | 13.36%290.15M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M | 0.00%255.94M |
Retained earnings | 9.01%455.52M | 8.32%452.74M | 0.85%424.98M | 0.82%424.45M | 0.82%424.45M | -6.56%417.85M | -3.02%417.96M | -1.00%421.39M | -2.49%420.98M | -2.49%420.98M |
Less: Treasury stock | 0.00%24K | 0.00%24K | 0.00%24K | 0.00%23.77K | 0.00%23.77K | 0.00%24K | 0.00%24K | 0.00%24K | 0.00%23.77K | 0.00%23.77K |
Other reserves | -101.98%-661K | -102.15%-718K | -102.17%-727K | -0.05%33.48M | -0.05%33.48M | -0.26%33.44M | -3.06%33.43M | -0.68%33.48M | -0.36%33.49M | -0.36%33.49M |
Total stockholders'equity | 5.34%744.98M | 4.92%742.15M | 0.50%714.38M | 0.49%713.84M | 0.49%713.84M | -4.00%707.21M | -1.95%707.31M | -0.63%710.79M | -1.51%710.4M | -1.51%710.4M |
Noncontrolling interests | -0.79%26.35M | -0.01%26.6M | 0.45%26.76M | 78.08%26.52M | 78.08%26.52M | 163.80%26.56M | 164.28%26.61M | 173.82%26.64M | 52.45%14.89M | 52.45%14.89M |
Total equity | 5.12%771.33M | 4.75%768.75M | 0.50%741.14M | 2.08%740.37M | 2.08%740.37M | -1.73%733.77M | 0.34%733.92M | 1.71%737.43M | -0.79%725.29M | -0.79%725.29M |
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.