BP Plastics Holding Bhd
KLSE:BPPLAS
Cash Flow Statement
Cash Flow Statement
BP Plastics Holding Bhd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
23
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
22
|
5
|
9
|
13
|
17
|
16
|
15
|
15
|
13
|
13
|
13
|
13
|
14
|
15
|
16
|
14
|
13
|
14
|
15
|
21
|
27
|
30
|
32
|
29
|
23
|
20
|
16
|
14
|
16
|
17
|
21
|
23
|
25
|
24
|
24
|
25
|
26
|
29
|
34
|
37
|
39
|
43
|
50
|
52
|
57
|
54
|
51
|
45
|
36
|
37
|
34
|
37
|
43
|
42
|
40
|
32
|
26
|
22
|
14
|
15
|
|
| Depreciation & Amortization |
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
2
|
3
|
5
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
14
|
14
|
15
|
15
|
16
|
16
|
16
|
16
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Cash Taxes Paid |
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
5
|
6
|
8
|
4
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
7
|
8
|
8
|
8
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
1
|
3
|
3
|
4
|
5
|
5
|
7
|
8
|
8
|
10
|
9
|
9
|
11
|
7
|
6
|
5
|
3
|
5
|
6
|
6
|
6
|
4
|
4
|
3
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
3
|
24
|
21
|
1
|
(22)
|
7
|
12
|
16
|
4
|
20
|
(2)
|
6
|
3
|
35
|
45
|
42
|
(5)
|
11
|
24
|
24
|
(6)
|
13
|
16
|
(3)
|
(5)
|
1
|
(21)
|
(13)
|
(21)
|
(17)
|
2
|
(3)
|
(5)
|
(24)
|
(38)
|
(21)
|
(20)
|
24
|
16
|
(0)
|
14
|
(2)
|
(10)
|
(3)
|
(14)
|
(43)
|
(27)
|
(7)
|
(10)
|
(9)
|
(2)
|
(20)
|
3
|
22
|
20
|
7
|
(18)
|
(9)
|
(6)
|
3
|
10
|
(12)
|
(37)
|
(19)
|
(42)
|
(23)
|
(39)
|
(29)
|
13
|
29
|
33
|
16
|
(5)
|
(38)
|
6
|
(2)
|
(17)
|
(6)
|
(19)
|
(7)
|
|
| Cash from Operating Activities |
30
N/A
|
24
-19%
|
21
-13%
|
1
-97%
|
4
+592%
|
7
+64%
|
12
+60%
|
16
+40%
|
24
+49%
|
20
-17%
|
(2)
N/A
|
6
N/A
|
25
+312%
|
35
+40%
|
45
+29%
|
42
-7%
|
21
-50%
|
11
-47%
|
24
+118%
|
24
-1%
|
22
-9%
|
18
-16%
|
28
+53%
|
15
-48%
|
17
+18%
|
23
+30%
|
1
-98%
|
8
+1 271%
|
(1)
N/A
|
3
N/A
|
22
+709%
|
17
-22%
|
16
-6%
|
(2)
N/A
|
(15)
-771%
|
1
N/A
|
(0)
N/A
|
45
N/A
|
37
-17%
|
27
-27%
|
48
+78%
|
36
-25%
|
28
-22%
|
33
+16%
|
16
-52%
|
(16)
N/A
|
(3)
+81%
|
16
N/A
|
14
-10%
|
17
+20%
|
27
+57%
|
11
-58%
|
37
+229%
|
55
+49%
|
53
-3%
|
42
-22%
|
17
-60%
|
29
+71%
|
38
+33%
|
51
+33%
|
59
+16%
|
40
-31%
|
22
-46%
|
42
+91%
|
24
-43%
|
41
+71%
|
21
-48%
|
26
+22%
|
60
+134%
|
78
+30%
|
78
0%
|
64
-18%
|
48
-25%
|
15
-69%
|
58
+288%
|
43
-26%
|
21
-51%
|
30
+41%
|
9
-70%
|
21
+139%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
(1)
|
(4)
|
(9)
|
(16)
|
(17)
|
(15)
|
(11)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(6)
|
(5)
|
(13)
|
(14)
|
(10)
|
(10)
|
(5)
|
(5)
|
(13)
|
(16)
|
(14)
|
(12)
|
(4)
|
(3)
|
(5)
|
(14)
|
(22)
|
(26)
|
(25)
|
(17)
|
(15)
|
(12)
|
(12)
|
(12)
|
(5)
|
(6)
|
(12)
|
(12)
|
(30)
|
(33)
|
(35)
|
(39)
|
(35)
|
(45)
|
(40)
|
(43)
|
(39)
|
(28)
|
(27)
|
(27)
|
(26)
|
(23)
|
(22)
|
(17)
|
(17)
|
|
| Other Items |
1
|
(26)
|
(18)
|
(17)
|
1
|
(9)
|
(9)
|
(9)
|
0
|
(11)
|
(10)
|
(11)
|
0
|
(0)
|
(0)
|
(1)
|
1
|
(6)
|
(8)
|
(7)
|
1
|
(2)
|
0
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
0
|
(0)
|
25
|
22
|
38
|
36
|
5
|
(2)
|
(16)
|
(6)
|
(19)
|
(7)
|
(3)
|
2
|
16
|
15
|
(1)
|
(11)
|
|
| Cash from Investing Activities |
(25)
N/A
|
(26)
-4%
|
(18)
+29%
|
(17)
+8%
|
(12)
+28%
|
(9)
+24%
|
(9)
-2%
|
(9)
+5%
|
(11)
-21%
|
(11)
N/A
|
(10)
+8%
|
(11)
-10%
|
(1)
+92%
|
(0)
+71%
|
(0)
-62%
|
(1)
-52%
|
(6)
-780%
|
(6)
-8%
|
(8)
-31%
|
(7)
+7%
|
(3)
+62%
|
(3)
+5%
|
(4)
-38%
|
(8)
-120%
|
(14)
-76%
|
(15)
-4%
|
(14)
+8%
|
(9)
+33%
|
(3)
+72%
|
(2)
+23%
|
(2)
-8%
|
(2)
+20%
|
(2)
-44%
|
(3)
-5%
|
(1)
+71%
|
(5)
-541%
|
(4)
+8%
|
(12)
-168%
|
(14)
-15%
|
(9)
+30%
|
(9)
+4%
|
(3)
+65%
|
(3)
+6%
|
(11)
-260%
|
(14)
-29%
|
(12)
+13%
|
(10)
+13%
|
(3)
+71%
|
(3)
+18%
|
(4)
-58%
|
(13)
-223%
|
(21)
-63%
|
(24)
-17%
|
(24)
+2%
|
(15)
+37%
|
(13)
+11%
|
(11)
+20%
|
(10)
+7%
|
(10)
-1%
|
(3)
+67%
|
(5)
-40%
|
(11)
-129%
|
(12)
-13%
|
(30)
-148%
|
(9)
+71%
|
(13)
-53%
|
(1)
+92%
|
0
N/A
|
(40)
N/A
|
(42)
-5%
|
(59)
-43%
|
(45)
+24%
|
(47)
-3%
|
(34)
+27%
|
(29)
+13%
|
(24)
+17%
|
(7)
+73%
|
(6)
+5%
|
(19)
-194%
|
(28)
-48%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
5
|
5
|
3
|
3
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
6
|
10
|
0
|
4
|
(6)
|
(10)
|
0
|
0
|
4
|
4
|
0
|
0
|
(4)
|
1
|
4
|
(0)
|
(0)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
(7)
|
(7)
|
(7)
|
(11)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
(7)
|
(11)
|
(7)
|
(13)
|
(9)
|
(11)
|
(11)
|
(11)
|
(11)
|
(15)
|
(15)
|
(15)
|
(19)
|
(13)
|
(17)
|
(15)
|
(15)
|
(11)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
(11)
|
(8)
|
(11)
|
(11)
|
(11)
|
(15)
|
(15)
|
(15)
|
(15)
|
(11)
|
(13)
|
(15)
|
(17)
|
(23)
|
(21)
|
(14)
|
(11)
|
(10)
|
(10)
|
(15)
|
(17)
|
(17)
|
(17)
|
(21)
|
(21)
|
(20)
|
(15)
|
|
| Other |
(2)
|
(9)
|
(5)
|
(5)
|
0
|
(4)
|
(2)
|
(2)
|
0
|
(7)
|
4
|
(6)
|
0
|
(5)
|
(16)
|
(10)
|
0
|
(5)
|
(5)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(9)
-455%
|
(5)
+41%
|
(5)
+3%
|
(4)
+23%
|
(4)
-8%
|
(2)
+55%
|
(2)
+18%
|
(8)
-410%
|
(7)
+5%
|
4
N/A
|
(6)
N/A
|
(5)
+18%
|
(5)
+3%
|
(16)
-247%
|
(10)
+38%
|
(5)
+53%
|
(5)
-4%
|
(5)
-6%
|
(7)
-27%
|
(6)
+5%
|
(13)
-109%
|
(13)
+2%
|
(1)
+89%
|
(1)
+9%
|
(7)
-473%
|
(3)
+57%
|
(13)
-318%
|
(17)
-29%
|
(4)
+79%
|
(11)
-213%
|
(7)
+37%
|
(3)
+51%
|
(13)
-262%
|
(9)
+30%
|
(13)
-44%
|
(8)
+38%
|
(2)
+81%
|
(6)
-319%
|
(12)
-89%
|
(17)
-40%
|
(20)
-17%
|
(19)
+5%
|
(13)
+30%
|
(17)
-29%
|
(15)
+11%
|
(15)
0%
|
(11)
+25%
|
(11)
+0%
|
(8)
+33%
|
(8)
+0%
|
(8)
N/A
|
(8)
0%
|
(11)
-50%
|
(8)
+33%
|
(11)
-50%
|
(11)
+0%
|
(11)
0%
|
(15)
-33%
|
(15)
+0%
|
(15)
0%
|
(15)
+0%
|
(11)
+25%
|
(13)
-17%
|
(15)
-14%
|
(17)
-13%
|
(23)
-33%
|
(21)
+6%
|
(14)
+33%
|
(11)
+20%
|
(10)
+13%
|
(10)
N/A
|
(15)
-57%
|
(17)
-9%
|
(17)
0%
|
(17)
0%
|
(21)
-25%
|
(21)
N/A
|
(20)
+7%
|
(15)
+21%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
(2)
|
0
|
0
|
(0)
|
1
|
|
| Net Change in Cash |
4
N/A
|
(10)
N/A
|
(2)
+78%
|
(21)
-842%
|
(12)
+45%
|
(6)
+47%
|
0
N/A
|
6
+1 810%
|
5
-5%
|
2
-70%
|
(8)
N/A
|
(11)
-39%
|
19
N/A
|
30
+56%
|
29
-6%
|
32
+10%
|
11
-66%
|
0
-99%
|
11
+6 881%
|
10
-9%
|
13
+26%
|
3
-80%
|
12
+343%
|
5
-55%
|
2
-65%
|
1
-70%
|
(16)
N/A
|
(14)
+11%
|
(20)
-41%
|
(3)
+86%
|
8
N/A
|
8
-1%
|
10
+22%
|
(17)
N/A
|
(24)
-43%
|
(16)
+32%
|
(12)
+26%
|
32
N/A
|
17
-46%
|
6
-66%
|
22
+284%
|
12
-44%
|
6
-48%
|
9
+38%
|
(15)
N/A
|
(42)
-176%
|
(28)
+32%
|
1
N/A
|
0
-82%
|
5
+3 023%
|
6
+22%
|
(17)
N/A
|
5
N/A
|
20
+303%
|
30
+52%
|
17
-45%
|
(5)
N/A
|
8
N/A
|
13
+69%
|
32
+153%
|
39
+21%
|
15
-63%
|
(1)
N/A
|
(1)
-14%
|
0
N/A
|
11
+4 799%
|
(3)
N/A
|
6
N/A
|
6
+6%
|
25
+323%
|
9
-63%
|
9
-3%
|
(14)
N/A
|
(36)
-154%
|
11
N/A
|
(0)
N/A
|
(7)
-2 592%
|
2
N/A
|
(30)
N/A
|
(20)
+31%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
24
+426%
|
21
-13%
|
1
-97%
|
(8)
N/A
|
7
N/A
|
12
+60%
|
16
+40%
|
13
-21%
|
20
+54%
|
(2)
N/A
|
6
N/A
|
24
+289%
|
35
+48%
|
45
+29%
|
42
-7%
|
15
-65%
|
11
-25%
|
24
+118%
|
24
-1%
|
18
-26%
|
18
0%
|
24
+36%
|
5
-78%
|
1
-75%
|
6
+346%
|
(15)
N/A
|
(3)
+80%
|
(5)
-65%
|
(0)
+90%
|
19
N/A
|
14
-23%
|
12
-13%
|
(5)
N/A
|
(17)
-202%
|
(5)
+71%
|
(5)
-14%
|
32
N/A
|
23
-30%
|
17
-26%
|
38
+127%
|
32
-17%
|
23
-26%
|
20
-14%
|
(0)
N/A
|
(30)
-14 516%
|
(15)
+50%
|
12
N/A
|
11
-8%
|
12
+12%
|
13
+6%
|
(11)
N/A
|
11
N/A
|
30
+163%
|
37
+24%
|
26
-28%
|
4
-83%
|
17
+284%
|
27
+56%
|
46
+73%
|
53
+15%
|
28
-46%
|
9
-67%
|
12
+28%
|
(9)
N/A
|
6
N/A
|
(18)
N/A
|
(10)
+46%
|
15
N/A
|
38
+150%
|
34
-10%
|
25
-28%
|
20
-18%
|
(12)
N/A
|
31
N/A
|
17
-46%
|
(2)
N/A
|
8
N/A
|
(8)
N/A
|
4
N/A
|
|