Inta Bina Group Bhd
KLSE:INTA
Balance Sheet
Balance Sheet Decomposition
Inta Bina Group Bhd
Inta Bina Group Bhd
Balance Sheet
Inta Bina Group Bhd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
15
|
18
|
30
|
30
|
45
|
60
|
50
|
64
|
74
|
102
|
54
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
13
|
31
|
48
|
54
|
|
| Cash Equivalents |
15
|
18
|
30
|
30
|
45
|
60
|
35
|
51
|
43
|
53
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
53
|
61
|
|
| Total Receivables |
86
|
86
|
98
|
175
|
262
|
280
|
238
|
250
|
274
|
317
|
409
|
|
| Accounts Receivables |
86
|
86
|
98
|
175
|
262
|
280
|
225
|
235
|
256
|
295
|
378
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
14
|
18
|
22
|
30
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
16
|
|
| Other Current Assets |
16
|
28
|
23
|
1
|
0
|
0
|
2
|
1
|
3
|
8
|
8
|
|
| Total Current Assets |
117
|
132
|
152
|
207
|
307
|
341
|
289
|
315
|
351
|
444
|
548
|
|
| PP&E Net |
12
|
14
|
16
|
20
|
27
|
24
|
26
|
36
|
32
|
33
|
41
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
26
|
36
|
32
|
33
|
41
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
34
|
43
|
54
|
63
|
76
|
|
| Note Receivable |
0
|
35
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
27
|
19
|
19
|
25
|
28
|
28
|
23
|
24
|
29
|
30
|
29
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
13
|
2
|
3
|
|
| Total Assets |
182
N/A
|
200
+10%
|
215
+7%
|
251
+17%
|
362
+44%
|
392
+8%
|
338
-14%
|
385
+14%
|
426
+10%
|
509
+20%
|
622
+22%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
98
|
87
|
94
|
121
|
167
|
189
|
152
|
159
|
179
|
245
|
296
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
21
|
27
|
27
|
33
|
73
|
48
|
89
|
|
| Current Portion of Long-Term Debt |
30
|
28
|
24
|
2
|
3
|
4
|
4
|
5
|
5
|
4
|
3
|
|
| Other Current Liabilities |
7
|
19
|
28
|
19
|
40
|
26
|
9
|
29
|
6
|
28
|
15
|
|
| Total Current Liabilities |
135
|
134
|
146
|
143
|
231
|
246
|
191
|
226
|
264
|
325
|
407
|
|
| Long-Term Debt |
10
|
12
|
9
|
9
|
10
|
9
|
7
|
11
|
8
|
15
|
21
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
11
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
151
N/A
|
158
+5%
|
160
+1%
|
152
-5%
|
241
+59%
|
256
+6%
|
199
-22%
|
239
+20%
|
274
+15%
|
340
+24%
|
428
+26%
|
|
| Equity | ||||||||||||
| Common Stock |
8
|
8
|
8
|
69
|
69
|
69
|
69
|
69
|
69
|
70
|
74
|
|
| Retained Earnings |
23
|
35
|
47
|
30
|
52
|
67
|
70
|
77
|
83
|
99
|
119
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
31
N/A
|
43
+37%
|
56
+30%
|
100
+80%
|
121
+21%
|
137
+13%
|
140
+2%
|
147
+5%
|
152
+4%
|
169
+11%
|
193
+14%
|
|
| Total Liabilities & Equity |
182
N/A
|
200
+10%
|
215
+7%
|
251
+17%
|
362
+44%
|
392
+8%
|
338
-14%
|
385
+14%
|
426
+10%
|
509
+20%
|
622
+22%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
535
|
535
|
535
|
535
|
535
|
535
|
537
|
552
|
|