Comintel Corporation Bhd
KLSE:COMCORP
Balance Sheet
Balance Sheet Decomposition
Comintel Corporation Bhd
Comintel Corporation Bhd
Balance Sheet
Comintel Corporation Bhd
| Jan-2014 | Jan-2015 | Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
20
|
37
|
35
|
23
|
2
|
2
|
1
|
4
|
2
|
16
|
|
| Cash |
20
|
37
|
35
|
23
|
2
|
2
|
1
|
4
|
2
|
16
|
|
| Short-Term Investments |
7
|
18
|
12
|
12
|
107
|
29
|
12
|
1
|
3
|
0
|
|
| Total Receivables |
69
|
74
|
96
|
96
|
7
|
5
|
7
|
4
|
20
|
120
|
|
| Accounts Receivables |
65
|
70
|
90
|
90
|
3
|
1
|
1
|
0
|
18
|
118
|
|
| Other Receivables |
3
|
4
|
5
|
6
|
4
|
4
|
6
|
4
|
2
|
2
|
|
| Inventory |
84
|
79
|
70
|
72
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
4
|
0
|
0
|
0
|
0
|
5
|
3
|
2
|
0
|
0
|
|
| Total Current Assets |
183
|
207
|
212
|
202
|
117
|
41
|
23
|
11
|
26
|
137
|
|
| PP&E Net |
66
|
52
|
58
|
60
|
23
|
0
|
0
|
2
|
1
|
1
|
|
| PP&E Gross |
66
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
250
N/A
|
260
+4%
|
270
+4%
|
262
-3%
|
139
-47%
|
41
-71%
|
23
-43%
|
13
-43%
|
30
+131%
|
138
+354%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
54
|
50
|
48
|
51
|
1
|
1
|
0
|
1
|
15
|
78
|
|
| Accrued Liabilities |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
81
|
84
|
79
|
53
|
1
|
0
|
7
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
2
|
10
|
1
|
3
|
0
|
0
|
|
| Other Current Liabilities |
8
|
15
|
13
|
13
|
30
|
29
|
6
|
9
|
11
|
16
|
|
| Total Current Liabilities |
147
|
149
|
141
|
117
|
34
|
39
|
14
|
13
|
27
|
95
|
|
| Long-Term Debt |
0
|
10
|
14
|
11
|
9
|
0
|
0
|
2
|
1
|
0
|
|
| Deferred Income Tax |
4
|
4
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
2
|
1
|
1
|
2
|
1
|
8
|
15
|
11
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Liabilities |
154
N/A
|
163
+6%
|
159
-2%
|
130
-18%
|
42
-68%
|
31
-24%
|
1
N/A
|
4
N/A
|
28
+539%
|
95
+235%
|
|
| Equity | |||||||||||
| Common Stock |
70
|
70
|
70
|
70
|
70
|
96
|
96
|
96
|
96
|
29
|
|
| Retained Earnings |
11
|
3
|
15
|
36
|
2
|
86
|
72
|
87
|
94
|
14
|
|
| Additional Paid In Capital |
26
|
26
|
26
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
96
N/A
|
97
+1%
|
111
+14%
|
132
+19%
|
98
-26%
|
9
-90%
|
24
+161%
|
9
-64%
|
2
-79%
|
42
+2 193%
|
|
| Total Liabilities & Equity |
250
N/A
|
260
+4%
|
270
+4%
|
262
-3%
|
139
-47%
|
41
-71%
|
23
-43%
|
13
-43%
|
30
+131%
|
138
+354%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
383
|
|