Concrete Engineering Products Bhd
KLSE:CEPCO
Cash Flow Statement
Cash Flow Statement
Concrete Engineering Products Bhd
| Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
0
|
3
|
11
|
8
|
10
|
12
|
2
|
(3)
|
(11)
|
(14)
|
(20)
|
(11)
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
15
|
5
|
(1)
|
6
|
2
|
(0)
|
7
|
(1)
|
(2)
|
12
|
18
|
25
|
27
|
10
|
(3)
|
(9)
|
(0)
|
(4)
|
(0)
|
6
|
4
|
18
|
18
|
16
|
13
|
1
|
0
|
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(7)
|
(8)
|
(9)
|
(9)
|
(12)
|
(10)
|
(14)
|
(14)
|
(18)
|
(33)
|
(22)
|
(21)
|
(17)
|
(17)
|
(10)
|
(9)
|
1
|
14
|
(1)
|
2
|
1
|
4
|
5
|
(0)
|
(4)
|
(9)
|
(11)
|
(3)
|
20
|
23
|
|
| Depreciation & Amortization |
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
1
|
1
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
3
|
3
|
4
|
3
|
4
|
3
|
4
|
4
|
0
|
0
|
2
|
3
|
3
|
4
|
3
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
2
|
2
|
|
| Other Non-Cash Items |
1
|
0
|
(1)
|
(11)
|
(12)
|
(12)
|
(12)
|
1
|
10
|
22
|
22
|
27
|
16
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(11)
|
(9)
|
(5)
|
(8)
|
1
|
9
|
3
|
10
|
6
|
(6)
|
(10)
|
(17)
|
(16)
|
(4)
|
7
|
11
|
2
|
9
|
10
|
10
|
16
|
5
|
0
|
(4)
|
(0)
|
6
|
6
|
9
|
5
|
3
|
3
|
5
|
4
|
5
|
4
|
6
|
4
|
4
|
4
|
5
|
7
|
(0)
|
8
|
7
|
4
|
4
|
1
|
3
|
1
|
12
|
6
|
4
|
3
|
(1)
|
0
|
(1)
|
1
|
4
|
2
|
(1)
|
(15)
|
(15)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
6
|
6
|
7
|
7
|
2
|
(5)
|
(6)
|
(5)
|
(2)
|
1
|
(0)
|
(0)
|
0
|
1
|
2
|
1
|
0
|
(0)
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
(0)
|
1
|
1
|
0
|
3
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Cash Interest Paid |
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
3
|
3
|
3
|
4
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
3
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(3)
|
4
|
(4)
|
(3)
|
(1)
|
(3)
|
22
|
11
|
(8)
|
(14)
|
(38)
|
(27)
|
(1)
|
6
|
7
|
0
|
(6)
|
13
|
12
|
23
|
(23)
|
3
|
11
|
6
|
(27)
|
7
|
2
|
11
|
(1)
|
10
|
8
|
2
|
8
|
11
|
7
|
(4)
|
(8)
|
(17)
|
(8)
|
(11)
|
(14)
|
(15)
|
(24)
|
(7)
|
(4)
|
(2)
|
(3)
|
(12)
|
(12)
|
(22)
|
(27)
|
(14)
|
(29)
|
(8)
|
1
|
(12)
|
0
|
(9)
|
(10)
|
(2)
|
(7)
|
7
|
18
|
21
|
31
|
22
|
16
|
16
|
12
|
36
|
6
|
10
|
14
|
14
|
15
|
7
|
6
|
(23)
|
1
|
5
|
9
|
9
|
7
|
1
|
(4)
|
0
|
9
|
2
|
1
|
(8)
|
|
| Cash from Operating Activities |
6
N/A
|
10
+69%
|
3
-73%
|
2
-24%
|
(0)
N/A
|
0
N/A
|
27
+20 300%
|
18
-31%
|
2
-86%
|
(3)
N/A
|
(30)
-1 031%
|
(20)
+34%
|
6
N/A
|
11
+89%
|
12
+11%
|
3
-78%
|
12
+336%
|
13
+9%
|
12
-4%
|
23
+84%
|
7
-69%
|
3
-60%
|
11
+299%
|
6
-50%
|
7
+28%
|
7
+5%
|
2
-67%
|
11
+359%
|
6
-49%
|
6
+9%
|
3
-51%
|
4
+28%
|
15
+284%
|
24
+60%
|
22
-11%
|
9
-59%
|
(1)
N/A
|
(7)
-974%
|
4
N/A
|
1
-73%
|
2
+54%
|
(5)
N/A
|
(16)
-232%
|
(1)
+93%
|
1
N/A
|
7
+562%
|
11
+52%
|
9
-22%
|
12
+43%
|
6
-52%
|
(5)
N/A
|
2
N/A
|
(13)
N/A
|
2
N/A
|
11
+497%
|
(5)
N/A
|
4
N/A
|
(6)
N/A
|
(6)
-2%
|
1
N/A
|
(6)
N/A
|
7
N/A
|
15
+111%
|
18
+22%
|
25
+35%
|
17
-33%
|
9
-44%
|
10
+9%
|
4
-60%
|
8
+88%
|
(4)
N/A
|
(1)
+78%
|
4
N/A
|
4
N/A
|
8
+86%
|
4
-57%
|
11
+200%
|
4
-67%
|
9
+165%
|
14
+47%
|
17
+22%
|
15
-10%
|
15
+0%
|
3
-80%
|
(4)
N/A
|
(2)
+40%
|
3
N/A
|
0
-95%
|
8
+4 889%
|
2
-79%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(5)
|
(7)
|
(6)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(4)
|
0
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
15
|
15
|
15
|
15
|
(24)
|
(25)
|
(25)
|
(25)
|
(0)
|
0
|
(7)
|
(13)
|
(13)
|
(21)
|
(27)
|
(26)
|
(21)
|
(13)
|
0
|
2
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(3)
|
(6)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
(1)
|
(2)
|
(7)
|
3
|
3
|
7
|
8
|
0
|
0
|
(2)
|
5
|
0
|
6
|
5
|
2
|
(0)
|
1
|
(1)
|
2
|
2
|
6
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+8%
|
14
N/A
|
14
+0%
|
14
+1%
|
14
-4%
|
(26)
N/A
|
(26)
-2%
|
(26)
0%
|
(26)
0%
|
(2)
+92%
|
(3)
-24%
|
(8)
-197%
|
(20)
-153%
|
(20)
+1%
|
(27)
-35%
|
(37)
-37%
|
(26)
+28%
|
(21)
+19%
|
(13)
+38%
|
(0)
+98%
|
2
N/A
|
(3)
N/A
|
(4)
-48%
|
(6)
-41%
|
(6)
+9%
|
(5)
+5%
|
(5)
+15%
|
(6)
-22%
|
(8)
-42%
|
(9)
-12%
|
(9)
+2%
|
(4)
+58%
|
(2)
+55%
|
(2)
-10%
|
(2)
-8%
|
(3)
-47%
|
(5)
-59%
|
(4)
+13%
|
(3)
+20%
|
(1)
+53%
|
1
N/A
|
0
-69%
|
(1)
N/A
|
(0)
+74%
|
(0)
-17%
|
1
N/A
|
1
+98%
|
(0)
N/A
|
(1)
-583%
|
(2)
-75%
|
(2)
-16%
|
(2)
+5%
|
(4)
-59%
|
(3)
+17%
|
(4)
-39%
|
(3)
+20%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
1
-12%
|
(1)
N/A
|
(0)
+69%
|
(1)
-272%
|
(1)
-20%
|
(1)
+37%
|
(1)
-100%
|
(0)
+79%
|
0
N/A
|
(4)
N/A
|
(3)
+29%
|
(8)
-144%
|
2
N/A
|
2
+0%
|
7
+182%
|
7
-5%
|
(5)
N/A
|
(5)
-7%
|
(9)
-82%
|
(1)
+84%
|
(2)
-9%
|
5
N/A
|
4
-20%
|
(0)
N/A
|
(2)
-288%
|
(4)
-126%
|
(5)
-42%
|
4
N/A
|
1
-84%
|
10
+1 323%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(5)
|
(5)
|
(13)
|
(11)
|
(9)
|
(9)
|
0
|
30
|
7
|
40
|
37
|
10
|
(1)
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
1
|
(1)
|
(0)
|
(1)
|
(3)
|
0
|
(2)
|
3
|
(2)
|
4
|
1
|
(11)
|
(4)
|
(15)
|
(11)
|
(4)
|
(1)
|
6
|
9
|
7
|
(1)
|
1
|
5
|
4
|
6
|
(0)
|
(1)
|
1
|
6
|
(12)
|
(22)
|
(23)
|
(31)
|
(11)
|
(6)
|
(5)
|
(1)
|
(0)
|
4
|
1
|
(3)
|
(3)
|
(16)
|
(10)
|
(9)
|
(13)
|
(2)
|
(9)
|
(14)
|
(12)
|
(9)
|
(1)
|
4
|
2
|
(4)
|
(10)
|
(7)
|
(7)
|
|
| Cash Paid for Dividends |
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)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
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
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
11
|
12
|
22
|
0
|
10
|
9
|
(1)
|
0
|
(1)
|
(1)
|
1
|
0
|
0
|
(3)
|
(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
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
|
| Cash from Financing Activities |
(5)
N/A
|
(5)
-5%
|
(13)
-142%
|
(11)
+13%
|
(9)
+18%
|
(9)
+1%
|
0
N/A
|
30
+6 343%
|
37
+21%
|
40
+11%
|
37
-8%
|
10
-74%
|
(1)
N/A
|
7
N/A
|
11
+58%
|
19
+67%
|
20
+8%
|
10
-50%
|
9
-15%
|
(1)
N/A
|
(1)
-32%
|
(1)
+53%
|
(1)
-3%
|
1
N/A
|
(2)
N/A
|
0
N/A
|
(3)
N/A
|
(7)
-157%
|
(1)
+83%
|
(6)
-382%
|
(2)
+69%
|
(1)
+49%
|
0
N/A
|
(2)
N/A
|
(1)
+43%
|
(1)
+22%
|
(3)
-231%
|
0
N/A
|
(2)
N/A
|
3
N/A
|
(2)
N/A
|
4
N/A
|
(3)
N/A
|
(14)
-409%
|
(7)
+48%
|
(18)
-145%
|
(11)
+40%
|
(4)
+62%
|
(1)
+83%
|
6
N/A
|
9
+52%
|
7
-18%
|
(1)
N/A
|
1
N/A
|
5
+345%
|
4
-10%
|
6
+48%
|
(0)
N/A
|
(1)
-200%
|
1
N/A
|
6
+497%
|
(12)
N/A
|
(22)
-92%
|
(23)
-2%
|
(31)
-33%
|
(11)
+65%
|
(6)
+49%
|
(5)
+18%
|
(1)
+72%
|
(0)
+65%
|
4
N/A
|
1
-80%
|
(3)
N/A
|
(3)
+0%
|
(16)
-516%
|
(10)
+34%
|
(9)
+11%
|
(13)
-37%
|
(2)
+83%
|
(9)
-321%
|
(15)
-69%
|
(12)
+23%
|
(9)
+21%
|
(1)
+91%
|
3
N/A
|
1
-65%
|
(4)
N/A
|
(10)
-139%
|
(7)
+29%
|
(7)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
4
+9 525%
|
4
-5%
|
5
+28%
|
5
-4%
|
5
+1%
|
1
-72%
|
22
+1 677%
|
13
-43%
|
11
-11%
|
5
-58%
|
(13)
N/A
|
(3)
+76%
|
(2)
+45%
|
4
N/A
|
(5)
N/A
|
(5)
+12%
|
(3)
+27%
|
(1)
+84%
|
8
N/A
|
5
-35%
|
4
-27%
|
7
+92%
|
2
-70%
|
(2)
N/A
|
2
N/A
|
(6)
N/A
|
(1)
+91%
|
(1)
-112%
|
(8)
-622%
|
(8)
+1%
|
(6)
+25%
|
12
N/A
|
21
+76%
|
19
-9%
|
6
-68%
|
(7)
N/A
|
(12)
-81%
|
(3)
+79%
|
1
N/A
|
(2)
N/A
|
(0)
+93%
|
(18)
-14 077%
|
(16)
+12%
|
(7)
+60%
|
(11)
-71%
|
1
N/A
|
6
+822%
|
11
+106%
|
11
-7%
|
2
-77%
|
7
+178%
|
(16)
N/A
|
(1)
+96%
|
13
N/A
|
(5)
N/A
|
7
N/A
|
(6)
N/A
|
(8)
-28%
|
4
N/A
|
2
-58%
|
(5)
N/A
|
(7)
-47%
|
(5)
+32%
|
(6)
-26%
|
5
N/A
|
3
-48%
|
5
+93%
|
3
-45%
|
3
-11%
|
(3)
N/A
|
(8)
-131%
|
4
N/A
|
4
+0%
|
(1)
N/A
|
(0)
+51%
|
(3)
-745%
|
(14)
-320%
|
(2)
+86%
|
3
N/A
|
(0)
N/A
|
8
N/A
|
9
+20%
|
2
-81%
|
(2)
N/A
|
(5)
-113%
|
(6)
-25%
|
(6)
+10%
|
1
N/A
|
5
+211%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
9
+79%
|
2
-80%
|
1
-34%
|
(1)
N/A
|
(1)
-6%
|
25
N/A
|
17
-33%
|
1
-95%
|
(4)
N/A
|
(32)
-624%
|
(23)
+29%
|
5
N/A
|
11
+131%
|
12
+11%
|
3
-78%
|
2
-34%
|
13
+616%
|
12
-4%
|
23
+84%
|
7
-71%
|
3
-58%
|
11
+299%
|
6
-50%
|
5
-10%
|
7
+49%
|
2
-67%
|
11
+359%
|
3
-74%
|
4
+30%
|
(0)
N/A
|
0
N/A
|
11
+5 868%
|
22
+97%
|
19
-13%
|
6
-67%
|
(3)
N/A
|
(11)
-240%
|
1
N/A
|
(2)
N/A
|
(0)
+80%
|
(6)
-1 639%
|
(17)
-192%
|
(2)
+88%
|
0
N/A
|
7
+2 787%
|
11
+64%
|
9
-18%
|
11
+26%
|
4
-66%
|
(8)
N/A
|
(2)
+80%
|
(16)
-948%
|
(3)
+84%
|
7
N/A
|
(10)
N/A
|
(0)
+98%
|
(8)
-3 242%
|
(9)
-11%
|
(0)
+99%
|
(7)
-6 573%
|
6
N/A
|
14
+152%
|
17
+21%
|
23
+33%
|
15
-33%
|
7
-51%
|
9
+20%
|
2
-72%
|
4
+80%
|
(6)
N/A
|
(2)
+64%
|
4
N/A
|
4
0%
|
8
+99%
|
2
-73%
|
6
+163%
|
(2)
N/A
|
2
N/A
|
7
+229%
|
15
+103%
|
14
-10%
|
13
-2%
|
1
-93%
|
(5)
N/A
|
(7)
-34%
|
(1)
+88%
|
0
N/A
|
7
+4 388%
|
0
-97%
|
|