Dgb Asia Bhd
KLSE:DGB
Cash Flow Statement
Cash Flow Statement
Dgb Asia Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(1)
|
(3)
|
(1)
|
(0)
|
(4)
|
(5)
|
0
|
0
|
4
|
5
|
0
|
(1)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
(1)
|
1
|
1
|
(6)
|
(7)
|
(11)
|
(15)
|
(12)
|
(17)
|
(27)
|
(23)
|
(22)
|
(14)
|
(20)
|
(32)
|
(40)
|
(37)
|
(37)
|
(32)
|
(33)
|
(29)
|
(23)
|
(18)
|
(12)
|
(12)
|
(14)
|
(15)
|
(20)
|
(29)
|
(28)
|
(29)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
5
|
6
|
6
|
10
|
19
|
23
|
28
|
29
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
20
|
19
|
18
|
|
| Other Non-Cash Items |
(1)
|
0
|
(1)
|
(0)
|
1
|
(0)
|
3
|
4
|
0
|
1
|
(2)
|
(3)
|
(0)
|
(0)
|
0
|
2
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
3
|
3
|
3
|
3
|
(1)
|
(2)
|
(6)
|
(6)
|
(5)
|
(2)
|
3
|
10
|
14
|
10
|
4
|
6
|
9
|
15
|
24
|
11
|
9
|
5
|
5
|
3
|
2
|
2
|
(3)
|
(3)
|
(3)
|
(4)
|
2
|
13
|
15
|
18
|
|
| Cash Taxes 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
|
|
| 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
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
4
|
1
|
3
|
1
|
(2)
|
0
|
(3)
|
(0)
|
0
|
0
|
1
|
3
|
(1)
|
(0)
|
(0)
|
(3)
|
0
|
0
|
2
|
1
|
(1)
|
(2)
|
(7)
|
(9)
|
(9)
|
(11)
|
(11)
|
(11)
|
(5)
|
(10)
|
(2)
|
(3)
|
(7)
|
7
|
4
|
21
|
26
|
18
|
20
|
(5)
|
(10)
|
(28)
|
(35)
|
(28)
|
(23)
|
(16)
|
(12)
|
(25)
|
(9)
|
(9)
|
(6)
|
6
|
(23)
|
(16)
|
(25)
|
(42)
|
(23)
|
(26)
|
(20)
|
6
|
8
|
9
|
11
|
|
| Cash from Operating Activities |
2
N/A
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(3)
-140%
|
(0)
+90%
|
(4)
-1 504%
|
(2)
+64%
|
1
N/A
|
1
+2%
|
2
+62%
|
4
+114%
|
(1)
N/A
|
(1)
-66%
|
(2)
-38%
|
(4)
-101%
|
(0)
+90%
|
(0)
+57%
|
2
N/A
|
(1)
N/A
|
(3)
-89%
|
(3)
-11%
|
(8)
-179%
|
(11)
-34%
|
(11)
+1%
|
(13)
-21%
|
(12)
+3%
|
(10)
+20%
|
(4)
+59%
|
(5)
-22%
|
2
N/A
|
1
-42%
|
(4)
N/A
|
7
N/A
|
4
-42%
|
10
+135%
|
13
+28%
|
3
-78%
|
4
+39%
|
(13)
N/A
|
(16)
-21%
|
(41)
-156%
|
(47)
-13%
|
(44)
+5%
|
(25)
+43%
|
(20)
+21%
|
(23)
-17%
|
(31)
-32%
|
(15)
+51%
|
(13)
+13%
|
(5)
+64%
|
7
N/A
|
(29)
N/A
|
(17)
+40%
|
(21)
-22%
|
(36)
-70%
|
(18)
+50%
|
(22)
-18%
|
(18)
+14%
|
8
N/A
|
13
+71%
|
15
+11%
|
19
+26%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(7)
|
(9)
|
(9)
|
(9)
|
(8)
|
(10)
|
(9)
|
(10)
|
(8)
|
(5)
|
(3)
|
(1)
|
(4)
|
(8)
|
(15)
|
(15)
|
(13)
|
|
| Other Items |
(2)
|
(0)
|
(4)
|
(1)
|
2
|
0
|
4
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(2)
|
(2)
|
(2)
|
4
|
0
|
0
|
(13)
|
(15)
|
(15)
|
(15)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
11
|
5
|
7
|
5
|
(107)
|
(96)
|
(98)
|
(81)
|
47
|
43
|
47
|
52
|
29
|
26
|
24
|
2
|
(0)
|
2
|
4
|
|
| Cash from Investing Activities |
(2)
N/A
|
(0)
+93%
|
(3)
-2 608%
|
(1)
+62%
|
2
N/A
|
0
-78%
|
4
+849%
|
2
-60%
|
0
-93%
|
0
-67%
|
0
+850%
|
1
+55%
|
0
-92%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+78%
|
0
N/A
|
0
+167%
|
0
-3%
|
0
+55%
|
0
-33%
|
(1)
N/A
|
(2)
-73%
|
(2)
+5%
|
(2)
N/A
|
(1)
+67%
|
(4)
-498%
|
(10)
-151%
|
(5)
+45%
|
(5)
-2%
|
(1)
+73%
|
4
N/A
|
0
-100%
|
0
+2 000%
|
(16)
N/A
|
(18)
-11%
|
(19)
-4%
|
(19)
0%
|
(3)
+84%
|
(5)
-53%
|
(5)
-14%
|
(5)
-4%
|
(5)
+11%
|
7
N/A
|
1
-88%
|
0
-98%
|
(5)
N/A
|
(117)
-2 446%
|
(105)
+10%
|
(106)
-1%
|
(91)
+14%
|
39
N/A
|
33
-16%
|
39
+19%
|
47
+21%
|
26
-45%
|
24
-5%
|
20
-18%
|
(6)
N/A
|
(15)
-146%
|
(13)
+13%
|
(9)
+35%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
0
|
6
|
6
|
(6)
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
2
|
4
|
5
|
5
|
3
|
37
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
26
|
26
|
0
|
0
|
0
|
0
|
3
|
4
|
13
|
36
|
34
|
157
|
156
|
143
|
143
|
18
|
12
|
3
|
3
|
0
|
3
|
1
|
1
|
0
|
5
|
5
|
5
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
2
|
1
|
2
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(7)
|
(11)
|
(14)
|
(17)
|
(17)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(6)
|
(6)
|
(6)
|
|
| 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
|
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 |
(2)
|
(0)
|
(2)
|
(1)
|
2
|
0
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
12
|
4
|
3
|
4
|
2
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
5
N/A
|
1
-90%
|
5
+790%
|
5
+11%
|
(5)
N/A
|
0
N/A
|
(5)
N/A
|
(5)
-4%
|
(0)
+96%
|
(1)
-330%
|
(1)
-23%
|
(1)
+22%
|
0
N/A
|
2
+285%
|
1
-11%
|
1
-57%
|
0
-93%
|
1
+2 650%
|
2
+81%
|
4
+78%
|
4
+1%
|
2
-47%
|
37
+1 849%
|
36
-3%
|
36
0%
|
36
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
16
N/A
|
26
+58%
|
26
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
4
+23%
|
13
+234%
|
37
+183%
|
38
+4%
|
161
+322%
|
161
0%
|
148
-8%
|
135
-9%
|
8
-94%
|
(1)
N/A
|
(13)
-877%
|
(8)
+36%
|
(8)
+1%
|
(10)
-30%
|
(13)
-25%
|
(13)
+0%
|
(13)
-1%
|
(9)
+33%
|
(8)
+3%
|
(2)
+82%
|
(1)
+21%
|
(6)
-415%
|
|
| 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)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
2
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
2
|
2
|
3
|
3
|
(0)
|
(2)
|
(4)
|
(5)
|
|
| Net Change in Cash |
6
N/A
|
(0)
N/A
|
3
N/A
|
3
+1%
|
(6)
N/A
|
0
N/A
|
(5)
N/A
|
(5)
+3%
|
1
N/A
|
0
-60%
|
1
+216%
|
4
+194%
|
(0)
N/A
|
(0)
+95%
|
(1)
-3 500%
|
(4)
-476%
|
(1)
+88%
|
1
N/A
|
4
+280%
|
2
-38%
|
1
-43%
|
(1)
N/A
|
28
N/A
|
23
-18%
|
23
-1%
|
21
-10%
|
(13)
N/A
|
(14)
-6%
|
(15)
-7%
|
(12)
+20%
|
(5)
+59%
|
(2)
+66%
|
0
N/A
|
24
+7 269%
|
30
+26%
|
19
-35%
|
20
+6%
|
(7)
N/A
|
(15)
-121%
|
(16)
-10%
|
(18)
-8%
|
(43)
-143%
|
(39)
+8%
|
(11)
+72%
|
17
N/A
|
139
+736%
|
134
-3%
|
107
-20%
|
3
-97%
|
(110)
N/A
|
(112)
-2%
|
(97)
+14%
|
2
N/A
|
7
+255%
|
8
+7%
|
(0)
N/A
|
(3)
-858%
|
(7)
-115%
|
(4)
+38%
|
(7)
-66%
|
(6)
+22%
|
(3)
+38%
|
(1)
+71%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(3)
-65%
|
(0)
+88%
|
(4)
-1 161%
|
(1)
+82%
|
1
N/A
|
1
+2%
|
2
+81%
|
5
+105%
|
(1)
N/A
|
(2)
-79%
|
(2)
-28%
|
(4)
-113%
|
(0)
+91%
|
(0)
+85%
|
2
N/A
|
(1)
N/A
|
(3)
-86%
|
(3)
-10%
|
(9)
-224%
|
(12)
-29%
|
(11)
+12%
|
(13)
-21%
|
(12)
+3%
|
(13)
-5%
|
(7)
+45%
|
(8)
-12%
|
2
N/A
|
1
-42%
|
(4)
N/A
|
7
N/A
|
4
-43%
|
7
+55%
|
9
+44%
|
(1)
N/A
|
(0)
+81%
|
(15)
-5 378%
|
(18)
-19%
|
(44)
-147%
|
(49)
-13%
|
(46)
+6%
|
(30)
+36%
|
(24)
+18%
|
(31)
-26%
|
(40)
-30%
|
(24)
+39%
|
(22)
+8%
|
(13)
+41%
|
(3)
+75%
|
(38)
-1 043%
|
(27)
+27%
|
(29)
-6%
|
(41)
-43%
|
(21)
+49%
|
(23)
-8%
|
(23)
0%
|
(0)
+99%
|
(1)
-446%
|
0
N/A
|
6
+106 667%
|
|