Censof Holdings Bhd
KLSE:CENSOF
Cash Flow Statement
Cash Flow Statement
Censof Holdings Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
15
|
11
|
15
|
9
|
9
|
9
|
7
|
10
|
10
|
10
|
10
|
2
|
6
|
9
|
13
|
26
|
33
|
34
|
36
|
34
|
10
|
96
|
82
|
77
|
79
|
(13)
|
(3)
|
(6)
|
(7)
|
(5)
|
(10)
|
(11)
|
(1)
|
(2)
|
(0)
|
0
|
(71)
|
(65)
|
(60)
|
(58)
|
30
|
24
|
22
|
22
|
24
|
23
|
22
|
22
|
11
|
9
|
10
|
10
|
9
|
13
|
12
|
10
|
8
|
8
|
|
| Depreciation & Amortization |
2
|
1
|
2
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
1
|
9
|
14
|
15
|
18
|
16
|
16
|
17
|
15
|
16
|
20
|
16
|
15
|
13
|
5
|
9
|
11
|
9
|
8
|
7
|
6
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
|
| Other Non-Cash Items |
(3)
|
(3)
|
(3)
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
3
|
8
|
5
|
6
|
5
|
(0)
|
4
|
4
|
26
|
26
|
43
|
42
|
(68)
|
(72)
|
(92)
|
(95)
|
0
|
2
|
3
|
4
|
2
|
2
|
2
|
3
|
77
|
70
|
69
|
69
|
(16)
|
(7)
|
(6)
|
(5)
|
(0)
|
(1)
|
(1)
|
0
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
0
|
6
|
9
|
8
|
9
|
9
|
10
|
11
|
10
|
5
|
3
|
10
|
9
|
12
|
12
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
5
|
7
|
8
|
7
|
3
|
5
|
4
|
5
|
7
|
5
|
5
|
|
| Cash Interest Paid |
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
8
|
0
|
7
|
12
|
10
|
11
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(7)
|
(10)
|
(19)
|
(11)
|
(11)
|
(34)
|
(14)
|
(10)
|
(20)
|
18
|
(9)
|
(13)
|
(22)
|
(22)
|
(26)
|
(20)
|
(33)
|
(33)
|
(37)
|
(29)
|
(39)
|
(25)
|
3
|
(8)
|
25
|
12
|
9
|
6
|
7
|
7
|
11
|
13
|
9
|
6
|
(1)
|
(6)
|
(8)
|
1
|
(1)
|
6
|
4
|
(9)
|
(7)
|
(11)
|
(19)
|
(14)
|
(10)
|
(14)
|
(12)
|
(8)
|
(15)
|
(17)
|
(8)
|
(16)
|
(18)
|
(8)
|
(6)
|
(5)
|
|
| Cash from Operating Activities |
6
N/A
|
(1)
N/A
|
(5)
-420%
|
2
N/A
|
3
+35%
|
(21)
N/A
|
(2)
+92%
|
4
N/A
|
(5)
N/A
|
33
N/A
|
7
-80%
|
(8)
N/A
|
(4)
+56%
|
7
N/A
|
5
-31%
|
30
+554%
|
21
-31%
|
16
-22%
|
20
+22%
|
24
+21%
|
12
-48%
|
118
+851%
|
143
+22%
|
127
-11%
|
48
-62%
|
(68)
N/A
|
(77)
-14%
|
(85)
-10%
|
9
N/A
|
12
+25%
|
11
-6%
|
12
+6%
|
16
+33%
|
11
-29%
|
6
-50%
|
3
-51%
|
3
+24%
|
13
+280%
|
14
+12%
|
23
+63%
|
23
-1%
|
14
-40%
|
14
-2%
|
11
-19%
|
9
-14%
|
12
+32%
|
17
+37%
|
13
-25%
|
7
-44%
|
9
+22%
|
4
-58%
|
1
-86%
|
6
+1 052%
|
1
-90%
|
(2)
N/A
|
6
N/A
|
7
+23%
|
7
-7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
8
|
(2)
|
0
|
(2)
|
(12)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(23)
|
(21)
|
(18)
|
(23)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(10)
|
(10)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(5)
|
(5)
|
|
| Other Items |
13
|
11
|
(3)
|
(7)
|
(24)
|
(21)
|
(11)
|
(10)
|
(9)
|
(18)
|
3
|
(1)
|
(13)
|
(15)
|
(1)
|
(1)
|
8
|
19
|
(11)
|
(57)
|
(51)
|
(184)
|
(231)
|
(180)
|
(31)
|
108
|
156
|
158
|
11
|
7
|
5
|
3
|
(1)
|
(2)
|
(1)
|
(4)
|
10
|
8
|
31
|
35
|
9
|
5
|
(13)
|
(13)
|
(2)
|
6
|
1
|
1
|
2
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
13
N/A
|
10
-24%
|
5
-52%
|
(9)
N/A
|
(26)
-188%
|
(23)
+11%
|
(23)
+3%
|
(12)
+48%
|
(11)
+8%
|
(19)
-75%
|
2
N/A
|
(1)
N/A
|
(14)
-2 778%
|
(16)
-13%
|
(4)
+73%
|
(7)
-66%
|
(0)
+99%
|
(4)
-7 859%
|
(33)
-741%
|
(74)
-126%
|
(74)
+0%
|
(192)
-160%
|
(239)
-24%
|
(189)
+21%
|
(39)
+79%
|
100
N/A
|
147
+46%
|
148
+1%
|
7
-95%
|
3
-62%
|
1
-54%
|
(2)
N/A
|
(5)
-167%
|
(7)
-48%
|
(4)
+42%
|
(6)
-54%
|
7
N/A
|
7
-4%
|
30
+331%
|
34
+12%
|
8
-75%
|
4
-48%
|
(13)
N/A
|
(13)
-4%
|
(3)
+76%
|
6
N/A
|
(1)
N/A
|
(1)
-44%
|
(1)
+50%
|
(5)
-632%
|
(5)
+4%
|
(4)
+19%
|
(2)
+49%
|
(1)
+43%
|
(0)
+92%
|
(1)
-1 227%
|
(6)
-447%
|
(6)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
32
|
0
|
0
|
39
|
7
|
8
|
52
|
45
|
0
|
0
|
(45)
|
(45)
|
(3)
|
0
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
11
|
0
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
1
|
11
|
(4)
|
(1)
|
1
|
(11)
|
6
|
12
|
6
|
12
|
77
|
57
|
43
|
27
|
(46)
|
(43)
|
(37)
|
(31)
|
(3)
|
6
|
31
|
20
|
(21)
|
(25)
|
(52)
|
(40)
|
(25)
|
(14)
|
(9)
|
(5)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(16)
|
(19)
|
(37)
|
(35)
|
(22)
|
(19)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
(6)
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(4)
|
(5)
|
1
|
1
|
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
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other |
0
|
1
|
0
|
(0)
|
0
|
21
|
9
|
(0)
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
(4)
|
(3)
|
(10)
|
(9)
|
(12)
|
(16)
|
(5)
|
6
|
7
|
12
|
7
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
5
|
6
|
6
|
3
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
|
| Cash from Financing Activities |
(8)
N/A
|
7
N/A
|
11
+74%
|
13
+19%
|
17
+26%
|
35
+105%
|
16
-55%
|
6
-61%
|
12
+91%
|
(16)
N/A
|
(3)
+79%
|
70
N/A
|
77
+10%
|
62
-21%
|
52
-16%
|
(21)
N/A
|
(17)
+21%
|
(7)
+57%
|
(0)
+99%
|
28
N/A
|
5
-83%
|
27
+442%
|
57
+113%
|
19
-67%
|
(20)
N/A
|
(45)
-125%
|
(73)
-62%
|
(63)
+14%
|
(18)
+72%
|
(13)
+26%
|
(10)
+25%
|
(5)
+52%
|
(1)
+88%
|
3
N/A
|
4
+29%
|
3
-20%
|
(13)
N/A
|
(20)
-55%
|
(39)
-93%
|
(38)
+2%
|
(10)
+75%
|
(10)
-6%
|
8
N/A
|
3
-63%
|
(5)
N/A
|
(6)
-10%
|
(6)
-14%
|
(3)
+61%
|
(5)
-108%
|
(0)
+94%
|
(4)
-1 300%
|
(5)
-13%
|
(5)
-14%
|
(5)
+0%
|
(1)
+78%
|
(1)
+31%
|
(2)
-137%
|
(2)
-6%
|
|
| 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
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
11
N/A
|
16
+37%
|
11
-30%
|
6
-42%
|
(7)
N/A
|
(9)
-41%
|
(9)
+4%
|
(2)
+80%
|
(4)
-143%
|
(1)
+72%
|
5
N/A
|
61
+1 081%
|
59
-3%
|
52
-12%
|
52
+0%
|
2
-96%
|
4
+124%
|
5
+25%
|
(13)
N/A
|
(22)
-72%
|
(56)
-152%
|
(48)
+16%
|
(39)
+18%
|
(42)
-9%
|
(11)
+75%
|
(12)
-11%
|
(3)
+72%
|
0
N/A
|
(2)
N/A
|
2
N/A
|
2
+53%
|
6
+161%
|
11
+78%
|
7
-34%
|
5
-25%
|
(0)
N/A
|
(2)
-2 106%
|
0
N/A
|
6
N/A
|
19
+202%
|
22
+16%
|
8
-64%
|
8
+3%
|
1
-91%
|
1
+84%
|
13
+901%
|
10
-22%
|
9
-6%
|
1
-86%
|
4
+213%
|
(5)
N/A
|
(8)
-60%
|
(2)
+82%
|
(6)
-315%
|
(4)
+43%
|
4
N/A
|
(1)
N/A
|
(2)
-141%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6
N/A
|
(2)
N/A
|
3
N/A
|
(1)
N/A
|
3
N/A
|
(23)
N/A
|
(13)
+42%
|
3
N/A
|
(7)
N/A
|
32
N/A
|
6
-82%
|
(8)
N/A
|
(5)
+44%
|
5
N/A
|
1
-77%
|
24
+2 055%
|
13
-46%
|
(7)
N/A
|
(2)
+76%
|
6
N/A
|
(10)
N/A
|
110
N/A
|
136
+23%
|
118
-13%
|
40
-66%
|
(75)
N/A
|
(87)
-16%
|
(95)
-9%
|
6
N/A
|
7
+24%
|
7
-1%
|
7
-6%
|
12
+79%
|
7
-44%
|
3
-61%
|
1
-65%
|
1
+25%
|
12
+928%
|
13
+13%
|
22
+71%
|
22
0%
|
13
-41%
|
14
+2%
|
11
-21%
|
9
-19%
|
12
+39%
|
15
+26%
|
10
-31%
|
4
-58%
|
5
+19%
|
0
-92%
|
(1)
N/A
|
5
N/A
|
0
-100%
|
(2)
N/A
|
5
N/A
|
2
-53%
|
2
-29%
|
|