PERMAJU-PA
7080PA
BORNOIL
7036
EAH
0154
ZENTECH
0094
SWIFT
5303
(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 | -13.77%140.32M | 15.24%194.6M | -10.52%166.22M | 407.07%209.6M | 407.07%209.6M | -16.87%162.74M | --168.87M | --185.75M | -10.88%41.34M | -10.88%41.34M |
-Cash and cash equivalents | -49.56%75.53M | -60.60%62M | -65.93%59.63M | 138.62%76.59M | 138.62%76.59M | -20.36%149.74M | --157.36M | --175.02M | -20.28%32.1M | -20.28%32.1M |
-Including:Cash | --75.53M | -60.60%62M | -65.93%59.63M | 138.62%76.59M | 138.62%76.59M | ---- | --157.36M | --175.02M | -20.28%32.1M | -20.28%32.1M |
-Short term investments | 398.48%64.8M | 1,052.29%132.61M | 893.36%106.59M | 1,339.52%133.01M | 1,339.52%133.01M | 67.52%13M | --11.51M | --10.73M | 50.91%9.24M | 50.91%9.24M |
Receivables | 3.70%305.93M | 10.96%306.4M | 18.91%266.93M | 21.99%178.96M | 21.99%178.96M | 118.51%295.01M | --276.15M | --224.49M | 78.35%146.71M | 78.35%146.71M |
-Accounts receivable | -1.00%272.81M | -3.19%249.85M | 5.04%220.94M | 23.03%177.58M | 23.03%177.58M | 125.01%275.56M | --258.09M | --210.34M | 76.21%144.34M | 76.21%144.34M |
-Other receivables | 70.28%33.12M | 213.14%56.55M | 224.98%45.99M | -41.54%1.38M | -41.54%1.38M | 55.06%19.45M | --18.06M | --14.15M | 598.74%2.36M | 598.74%2.36M |
Inventory | -13.35%61.89M | 73.65%78.33M | 116.72%73.46M | 69.63%65.5M | 69.63%65.5M | 100.53%71.42M | --45.11M | --33.89M | 13.65%38.62M | 13.65%38.62M |
Prepaid assets | ---- | ---- | ---- | 433.15%73.35M | 433.15%73.35M | ---- | ---- | ---- | -12.94%13.76M | -12.94%13.76M |
Tax assets-Current | -45.72%882K | -99.63%4K | -62.85%347K | -28.15%575.96K | -28.15%575.96K | 72.03%1.63M | --1.07M | --934K | -14.33%801.67K | -14.33%801.67K |
Holding assets for sale | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --8.82M | 125.98%8.82M | 125.98%8.82M |
Total current assets | -4.10%509.02M | 17.94%579.33M | 11.69%506.95M | 111.17%527.99M | 111.17%527.99M | 36.55%530.79M | --491.19M | --453.89M | 36.44%250.04M | 36.44%250.04M |
Non current assets | ||||||||||
Net PPE | 15.07%264.19M | 7.05%240.46M | 11.09%240.82M | 10.13%239.44M | 10.13%239.44M | 6.50%229.59M | --224.63M | --216.77M | 8.02%217.42M | 8.02%217.42M |
-Gross PP&E | ---- | ---- | ---- | 16.15%295M | 16.15%295M | ---- | ---- | ---- | 14.31%253.98M | 14.31%253.98M |
-Accumulated depreciation | ---- | ---- | ---- | -51.99%-55.56M | -51.99%-55.56M | ---- | ---- | ---- | -74.89%-36.56M | -74.89%-36.56M |
Investment properties | ---- | ---- | ---- | --0 | --0 | 11.36%9.8M | --9.8M | --9.8M | 11.36%9.8M | 11.36%9.8M |
Total investment | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
-Long-term equity investment | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Goodwill and other intangible assets | 1,280.04%86.17M | 1,280.04%86.17M | 1,272.44%85.7M | 0.00%6.24M | 0.00%6.24M | 0.00%6.24M | --6.24M | --6.24M | 0.00%6.24M | 0.00%6.24M |
-Goodwill | 263.23%22.68M | 1,280.04%86.17M | 1,272.44%85.7M | 0.00%6.24M | 0.00%6.24M | 0.00%6.24M | --6.24M | --6.24M | 0.00%6.24M | 0.00%6.24M |
-Other intangible assets | --63.49M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Deferred tax assets-non current | ---- | ---- | ---- | --0 | --0 | --839K | --839K | --839K | -67.18%839K | -67.18%839K |
Total non current assets | 42.15%350.36M | 35.25%326.63M | 39.74%326.51M | 4.86%245.68M | 4.86%245.68M | 6.87%246.47M | --241.51M | --233.65M | 7.05%234.3M | 7.05%234.3M |
Total assets | 10.56%859.38M | 23.65%905.96M | 21.22%833.46M | 59.74%773.67M | 59.74%773.67M | 25.50%777.26M | --732.7M | --687.54M | 20.44%484.34M | 20.44%484.34M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 95.37%126.97M | 72.12%118.7M | -12.71%67M | -8.12%68.44M | -8.12%68.44M | -21.61%64.99M | --68.96M | --76.76M | 46.02%74.49M | 46.02%74.49M |
-Current debt and capital lease obligation | 95.37%126.97M | 72.12%118.7M | -12.71%67M | -8.12%68.44M | -8.12%68.44M | -21.61%64.99M | --68.96M | --76.76M | 46.02%74.49M | 46.02%74.49M |
-Including:Current debt | 106.26%124.4M | 77.47%114.13M | -4.89%62.31M | -1.14%63.63M | -1.14%63.63M | -17.80%60.31M | --64.31M | --65.52M | 61.34%64.36M | 61.34%64.36M |
-Including:Current capital Lease obligation | -44.97%2.58M | -1.87%4.56M | -58.30%4.69M | -52.50%4.81M | -52.50%4.81M | -50.92%4.68M | --4.65M | --11.24M | -8.93%10.13M | -8.93%10.13M |
Payables | -19.56%166.57M | 14.05%195M | 30.44%173.61M | 44.29%121.18M | 44.29%121.18M | 217.22%207.08M | --170.98M | --133.09M | 29.72%83.99M | 29.72%83.99M |
-accounts payable | -33.78%123.49M | -7.62%138.67M | 8.57%130.46M | 40.75%102.53M | 40.75%102.53M | 267.82%186.5M | --150.1M | --120.17M | 71.11%72.85M | 71.11%72.85M |
-Total tax payable | -49.77%2.87M | 36.55%8.91M | 154.21%10.12M | 187.07%5.67M | 187.07%5.67M | 488.00%5.71M | --6.53M | --3.98M | 46.93%1.97M | 46.93%1.97M |
-Dividends payable | ---- | ---- | ---- | --5.46M | --5.46M | ---- | ---- | ---- | --0 | --0 |
-Other payable | 170.44%40.21M | 230.44%47.42M | 269.24%33.03M | -17.87%7.53M | -17.87%7.53M | 9.29%14.87M | --14.35M | --8.94M | -55.99%9.16M | -55.99%9.16M |
Accrued and deferred income | ---- | ---- | ---- | 14.35%4.77M | 14.35%4.77M | ---- | ---- | ---- | -10.95%4.17M | -10.95%4.17M |
Current liabilities | 7.89%293.54M | 30.74%313.69M | 14.66%240.6M | 19.52%194.39M | 19.52%194.39M | 78.70%272.07M | --239.94M | --209.85M | 35.04%162.65M | 35.04%162.65M |
Non current liabilities | ||||||||||
Non current financial liabilities | -12.56%100.05M | -5.66%105.92M | -4.29%108.97M | -6.22%110.11M | -6.22%110.11M | -5.14%114.42M | --112.28M | --113.85M | 11.48%117.41M | 11.48%117.41M |
-Long term debt and capital lease obligation | -12.56%100.05M | -5.66%105.92M | -4.29%108.97M | -6.22%110.11M | -6.22%110.11M | -5.14%114.42M | --112.28M | --113.85M | 11.48%117.41M | 11.48%117.41M |
-Including:Long term debt | -11.22%92.55M | -6.57%95.09M | 31.84%97.14M | 35.91%100.91M | 35.91%100.91M | 37.22%104.24M | --101.78M | --73.68M | 24.06%74.25M | 24.06%74.25M |
-Including:Long term capital lease obligation | -26.30%7.5M | 3.17%10.83M | -70.54%11.84M | -78.67%9.2M | -78.67%9.2M | -77.21%10.17M | --10.5M | --40.18M | -5.07%43.16M | -5.07%43.16M |
Non current deferred liabilities | 51.96%13.88M | 51.76%13.92M | 51.56%13.97M | 51.36%14.02M | 51.36%14.02M | -1.18%9.13M | --9.18M | --9.22M | 35.74%9.26M | 35.74%9.26M |
Total non current liabilities | -7.79%113.92M | -1.32%119.84M | -0.10%122.94M | -2.01%124.13M | -2.01%124.13M | -4.85%123.55M | --121.45M | --123.07M | 12.96%126.67M | 12.96%126.67M |
Total liabilities | 3.00%407.46M | 19.96%433.54M | 9.20%363.55M | 10.09%318.52M | 10.09%318.52M | 40.24%395.62M | --361.39M | --332.92M | 24.39%289.31M | 24.39%289.31M |
Shareholders'equity | ||||||||||
Share capital | 29.11%324.02M | 29.11%324.02M | 29.11%324.02M | 224.02%324.02M | 224.02%324.02M | -1.85%250.97M | --250.97M | --250.97M | 0.00%100M | 0.00%100M |
-common stock | 29.11%324.02M | 29.11%324.02M | 29.11%324.02M | 224.02%324.02M | 224.02%324.02M | -1.85%250.97M | --250.97M | --250.97M | 0.00%100M | 0.00%100M |
Retained earnings | -2.78%100.26M | 28.22%119.06M | 50.67%116.85M | 49.88%103.3M | 49.88%103.3M | 72.21%103.13M | --92.85M | --77.56M | 43.82%68.92M | 43.82%68.92M |
Fixed asset revaluation reserve | 3.67%26.21M | 3.70%26.35M | 3.73%26.5M | 3.76%26.65M | 3.76%26.65M | 18.75%25.28M | --25.41M | --25.55M | 18.87%25.68M | 18.87%25.68M |
Other reserves | -71.32%651K | -0.34%2.06M | 280.73%2.08M | 190.13%1.22M | 190.13%1.22M | 543.97%2.27M | --2.07M | --545K | 1,144.07%419.5K | 1,144.07%419.5K |
Total stockholders'equity | 18.21%451.13M | 26.98%471.5M | 32.38%469.45M | 133.40%455.19M | 133.40%455.19M | 13.17%381.65M | --371.31M | --354.62M | 15.02%195.03M | 15.02%195.03M |
Noncontrolling interests | --778K | --929K | --463K | ---32.97K | ---32.97K | ---- | ---- | ---- | --0 | --0 |
Total equity | 18.41%451.91M | 27.23%472.43M | 32.51%469.92M | 133.38%455.16M | 133.38%455.16M | 13.17%381.65M | --371.31M | --354.62M | 15.02%195.03M | 15.02%195.03M |
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.