Perusahaan Sadur Timah Malaysia (PERSTIMA) Bhd
KLSE:PERSTIM
Balance Sheet
Balance Sheet Decomposition
Perusahaan Sadur Timah Malaysia (PERSTIMA) Bhd
Perusahaan Sadur Timah Malaysia (PERSTIMA) Bhd
Balance Sheet
Perusahaan Sadur Timah Malaysia (PERSTIMA) Bhd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
3
|
1
|
8
|
11
|
2
|
2
|
7
|
18
|
5
|
20
|
3
|
6
|
10
|
12
|
53
|
27
|
36
|
37
|
31
|
19
|
8
|
29
|
26
|
21
|
|
| Cash |
3
|
1
|
8
|
11
|
2
|
2
|
7
|
18
|
5
|
20
|
3
|
6
|
10
|
12
|
53
|
27
|
36
|
37
|
31
|
19
|
8
|
29
|
26
|
21
|
|
| Short-Term Investments |
48
|
30
|
37
|
20
|
33
|
35
|
34
|
41
|
40
|
56
|
56
|
104
|
82
|
115
|
84
|
64
|
83
|
52
|
75
|
56
|
59
|
109
|
99
|
74
|
|
| Total Receivables |
24
|
41
|
55
|
87
|
57
|
78
|
76
|
100
|
90
|
81
|
70
|
54
|
66
|
75
|
83
|
96
|
113
|
110
|
92
|
140
|
216
|
149
|
141
|
218
|
|
| Accounts Receivables |
22
|
39
|
51
|
83
|
50
|
74
|
66
|
93
|
85
|
77
|
57
|
51
|
62
|
72
|
78
|
81
|
103
|
93
|
78
|
115
|
162
|
89
|
66
|
97
|
|
| Other Receivables |
1
|
1
|
4
|
3
|
7
|
3
|
10
|
7
|
5
|
5
|
13
|
3
|
4
|
3
|
4
|
15
|
11
|
17
|
14
|
25
|
54
|
60
|
75
|
121
|
|
| Inventory |
32
|
37
|
72
|
117
|
101
|
132
|
127
|
137
|
138
|
144
|
128
|
103
|
122
|
106
|
115
|
199
|
157
|
182
|
172
|
192
|
369
|
268
|
212
|
289
|
|
| Total Current Assets |
106
|
109
|
172
|
234
|
193
|
248
|
243
|
295
|
274
|
301
|
256
|
266
|
280
|
307
|
334
|
386
|
389
|
381
|
371
|
406
|
652
|
555
|
478
|
602
|
|
| PP&E Net |
73
|
89
|
97
|
87
|
92
|
97
|
120
|
114
|
93
|
93
|
123
|
111
|
101
|
100
|
85
|
95
|
77
|
83
|
120
|
234
|
383
|
395
|
381
|
333
|
|
| PP&E Gross |
73
|
89
|
97
|
87
|
92
|
97
|
120
|
114
|
93
|
93
|
123
|
111
|
101
|
100
|
85
|
95
|
77
|
83
|
120
|
234
|
383
|
395
|
381
|
333
|
|
| Accumulated Depreciation |
149
|
160
|
172
|
187
|
200
|
208
|
213
|
227
|
234
|
243
|
257
|
274
|
293
|
320
|
342
|
370
|
375
|
392
|
401
|
414
|
429
|
454
|
487
|
494
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
11
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
1
|
0
|
0
|
0
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
0
|
0
|
0
|
3
|
1
|
1
|
|
| Total Assets |
179
N/A
|
197
+10%
|
269
+36%
|
321
+19%
|
285
-11%
|
345
+21%
|
375
+9%
|
422
+12%
|
377
-11%
|
399
+6%
|
383
-4%
|
382
0%
|
385
+1%
|
412
+7%
|
424
+3%
|
486
+15%
|
471
-3%
|
470
0%
|
492
+5%
|
641
+30%
|
1 035
+62%
|
952
-8%
|
860
-10%
|
935
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
14
|
21
|
26
|
49
|
32
|
23
|
29
|
37
|
40
|
11
|
23
|
20
|
20
|
21
|
20
|
29
|
37
|
36
|
55
|
38
|
44
|
65
|
54
|
58
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
18
|
19
|
22
|
18
|
22
|
19
|
18
|
25
|
28
|
17
|
18
|
15
|
28
|
45
|
39
|
28
|
36
|
|
| Short-Term Debt |
44
|
51
|
76
|
72
|
31
|
51
|
61
|
63
|
0
|
40
|
9
|
13
|
9
|
12
|
4
|
24
|
34
|
18
|
15
|
24
|
207
|
156
|
176
|
343
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
16
|
23
|
26
|
41
|
18
|
42
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
25
|
44
|
24
|
22
|
|
| Other Current Liabilities |
4
|
2
|
4
|
6
|
0
|
2
|
6
|
4
|
11
|
10
|
10
|
3
|
2
|
4
|
5
|
5
|
1
|
0
|
0
|
12
|
24
|
7
|
3
|
3
|
|
| Total Current Liabilities |
61
|
74
|
122
|
149
|
89
|
117
|
131
|
163
|
79
|
82
|
60
|
57
|
50
|
55
|
55
|
86
|
89
|
72
|
86
|
115
|
346
|
311
|
285
|
463
|
|
| Long-Term Debt |
0
|
0
|
13
|
12
|
13
|
10
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
177
|
98
|
50
|
25
|
|
| Deferred Income Tax |
10
|
9
|
7
|
3
|
4
|
3
|
4
|
3
|
4
|
3
|
5
|
5
|
4
|
5
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
0
|
3
|
6
|
|
| Total Liabilities |
71
N/A
|
82
+16%
|
142
+73%
|
163
+15%
|
106
-35%
|
130
+23%
|
138
+6%
|
169
+23%
|
83
-51%
|
85
+3%
|
66
-23%
|
62
-5%
|
55
-12%
|
61
+10%
|
57
-6%
|
89
+57%
|
92
+4%
|
74
-20%
|
89
+20%
|
140
+57%
|
525
+275%
|
410
-22%
|
338
-18%
|
494
+46%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
88
|
88
|
94
|
96
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
158
|
158
|
158
|
158
|
158
|
|
| Retained Earnings |
18
|
24
|
33
|
63
|
83
|
121
|
150
|
163
|
221
|
259
|
261
|
259
|
265
|
273
|
286
|
302
|
303
|
315
|
316
|
358
|
383
|
409
|
373
|
345
|
|
| Unrealized Security Profit/Loss |
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
1
|
1
|
3
|
7
|
13
|
10
|
26
|
41
|
39
|
39
|
34
|
21
|
18
|
4
|
24
|
18
|
12
|
15
|
30
|
25
|
9
|
61
|
|
| Total Equity |
108
N/A
|
115
+6%
|
127
+10%
|
157
+24%
|
180
+14%
|
214
+19%
|
237
+11%
|
252
+6%
|
295
+17%
|
314
+6%
|
318
+1%
|
319
+1%
|
330
+3%
|
352
+7%
|
367
+4%
|
397
+8%
|
379
-5%
|
396
+4%
|
403
+2%
|
501
+25%
|
511
+2%
|
542
+6%
|
522
-4%
|
441
-15%
|
|
| Total Liabilities & Equity |
179
N/A
|
197
+10%
|
269
+36%
|
321
+19%
|
285
-11%
|
345
+21%
|
375
+9%
|
422
+12%
|
377
-11%
|
399
+6%
|
383
-4%
|
382
0%
|
385
+1%
|
412
+7%
|
424
+3%
|
486
+15%
|
471
-3%
|
470
0%
|
492
+5%
|
641
+30%
|
1 035
+62%
|
952
-8%
|
860
-10%
|
935
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
88
|
88
|
94
|
96
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
99
|
111
|
111
|
111
|
111
|
111
|
129
|
129
|
129
|
129
|
129
|
|