Malton Bhd
KLSE:MALTON
Cash Flow Statement
Cash Flow Statement
Malton Bhd
| Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
11
|
(4)
|
(6)
|
(2)
|
5
|
6
|
8
|
6
|
(3)
|
(3)
|
(2)
|
(0)
|
7
|
13
|
20
|
24
|
22
|
22
|
29
|
62
|
73
|
82
|
74
|
51
|
62
|
57
|
59
|
46
|
35
|
30
|
66
|
69
|
52
|
68
|
29
|
31
|
46
|
29
|
26
|
30
|
36
|
41
|
40
|
34
|
63
|
82
|
111
|
110
|
35
|
15
|
(10)
|
(5)
|
26
|
21
|
26
|
30
|
18
|
17
|
7
|
(4)
|
0
|
1
|
11
|
19
|
0
|
73
|
58
|
52
|
0
|
(95)
|
(85)
|
(83)
|
47
|
49
|
46
|
38
|
30
|
34
|
|
| Depreciation & Amortization |
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
7
|
8
|
9
|
11
|
10
|
10
|
11
|
10
|
11
|
11
|
10
|
10
|
12
|
11
|
11
|
11
|
8
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
6
|
6
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
4
|
4
|
3
|
2
|
3
|
4
|
6
|
8
|
8
|
7
|
6
|
5
|
10
|
8
|
10
|
11
|
6
|
8
|
4
|
2
|
12
|
14
|
14
|
7
|
(10)
|
(10)
|
(9)
|
(1)
|
13
|
11
|
10
|
11
|
(49)
|
(48)
|
(48)
|
(47)
|
(9)
|
(7)
|
(8)
|
(7)
|
5
|
6
|
4
|
10
|
25
|
25
|
13
|
8
|
21
|
22
|
39
|
54
|
112
|
116
|
121
|
115
|
107
|
107
|
106
|
103
|
34
|
37
|
38
|
23
|
51
|
65
|
77
|
96
|
245
|
230
|
218
|
213
|
43
|
39
|
37
|
37
|
46
|
39
|
|
| Cash Taxes Paid |
14
|
17
|
21
|
22
|
31
|
33
|
36
|
31
|
26
|
21
|
13
|
13
|
12
|
10
|
9
|
8
|
8
|
8
|
10
|
18
|
27
|
34
|
36
|
37
|
31
|
28
|
25
|
21
|
18
|
16
|
17
|
10
|
10
|
12
|
12
|
23
|
27
|
27
|
26
|
37
|
39
|
42
|
44
|
34
|
32
|
32
|
34
|
53
|
53
|
52
|
50
|
35
|
41
|
41
|
42
|
50
|
38
|
34
|
34
|
20
|
22
|
23
|
23
|
27
|
28
|
28
|
31
|
32
|
46
|
54
|
57
|
50
|
36
|
32
|
28
|
26
|
23
|
24
|
|
| Cash Interest Paid |
7
|
7
|
8
|
3
|
7
|
9
|
11
|
19
|
16
|
16
|
11
|
11
|
15
|
15
|
16
|
14
|
12
|
12
|
13
|
10
|
10
|
14
|
16
|
17
|
15
|
13
|
11
|
11
|
14
|
15
|
17
|
18
|
26
|
26
|
27
|
33
|
28
|
29
|
30
|
25
|
28
|
30
|
32
|
32
|
34
|
32
|
29
|
29
|
33
|
33
|
34
|
48
|
41
|
49
|
54
|
45
|
38
|
30
|
23
|
22
|
29
|
31
|
35
|
34
|
33
|
32
|
32
|
34
|
36
|
39
|
42
|
42
|
42
|
39
|
39
|
38
|
36
|
35
|
|
| Change in Working Capital |
75
|
80
|
9
|
(47)
|
16
|
(22)
|
(13)
|
(2)
|
(86)
|
(90)
|
(46)
|
(22)
|
(60)
|
40
|
67
|
83
|
101
|
53
|
43
|
(50)
|
(8)
|
(28)
|
(9)
|
68
|
13
|
1
|
(202)
|
(219)
|
(218)
|
(294)
|
(49)
|
(91)
|
(120)
|
32
|
(193)
|
(106)
|
80
|
46
|
155
|
110
|
(114)
|
(133)
|
(127)
|
(128)
|
(120)
|
135
|
108
|
91
|
224
|
(93)
|
(44)
|
(168)
|
(292)
|
(173)
|
375
|
456
|
430
|
404
|
(181)
|
(159)
|
(107)
|
(91)
|
52
|
125
|
116
|
84
|
(39)
|
(225)
|
(256)
|
(276)
|
(238)
|
75
|
153
|
136
|
122
|
5
|
10
|
(5)
|
|
| Cash from Operating Activities |
93
N/A
|
84
-10%
|
10
-88%
|
(43)
N/A
|
28
N/A
|
(8)
N/A
|
5
N/A
|
16
+237%
|
(77)
N/A
|
(82)
-7%
|
(38)
+54%
|
(14)
+63%
|
(40)
-184%
|
63
N/A
|
99
+57%
|
121
+22%
|
131
+9%
|
85
-36%
|
79
-7%
|
16
-79%
|
80
+385%
|
70
-12%
|
82
+17%
|
127
+56%
|
68
-47%
|
49
-27%
|
(149)
N/A
|
(171)
-15%
|
(168)
+2%
|
(251)
-49%
|
29
N/A
|
(8)
N/A
|
(115)
-1 298%
|
54
N/A
|
(209)
N/A
|
(118)
+43%
|
120
N/A
|
70
-41%
|
177
+151%
|
135
-23%
|
(70)
N/A
|
(83)
-19%
|
(80)
+3%
|
(80)
+0%
|
(28)
+65%
|
245
N/A
|
235
-4%
|
213
-10%
|
285
+34%
|
(51)
N/A
|
(10)
+80%
|
(114)
-1 038%
|
(147)
-29%
|
(27)
+82%
|
530
N/A
|
613
+16%
|
565
-8%
|
537
-5%
|
(57)
N/A
|
(50)
+13%
|
(61)
-23%
|
(43)
+31%
|
111
N/A
|
176
+59%
|
254
+44%
|
233
-8%
|
108
-54%
|
(67)
N/A
|
(103)
-54%
|
(134)
-31%
|
(98)
+27%
|
212
N/A
|
227
+7%
|
209
-8%
|
190
-10%
|
65
-66%
|
68
+6%
|
50
-27%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(7)
|
(7)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(6)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
|
| Other Items |
12
|
(5)
|
8
|
7
|
(73)
|
(84)
|
(73)
|
(70)
|
(14)
|
51
|
28
|
36
|
61
|
(34)
|
(35)
|
(47)
|
(29)
|
12
|
10
|
36
|
(5)
|
5
|
(2)
|
(28)
|
(138)
|
(105)
|
19
|
31
|
159
|
111
|
(172)
|
(160)
|
(40)
|
(52)
|
107
|
77
|
(193)
|
(153)
|
(74)
|
(74)
|
69
|
40
|
(27)
|
(20)
|
(51)
|
(67)
|
(117)
|
(117)
|
(77)
|
(29)
|
19
|
28
|
(8)
|
(38)
|
(224)
|
(120)
|
(98)
|
(97)
|
61
|
(80)
|
(69)
|
(75)
|
(94)
|
(51)
|
(69)
|
(72)
|
(44)
|
(48)
|
(35)
|
1
|
73
|
(16)
|
76
|
54
|
(67)
|
(18)
|
(101)
|
10
|
|
| Cash from Investing Activities |
7
N/A
|
(10)
N/A
|
3
N/A
|
3
N/A
|
(76)
N/A
|
(85)
-12%
|
(74)
+13%
|
(71)
+4%
|
(15)
+79%
|
50
N/A
|
27
-46%
|
35
+31%
|
60
+71%
|
(36)
N/A
|
(36)
+1%
|
(48)
-34%
|
(30)
+37%
|
10
N/A
|
7
-26%
|
29
+319%
|
(12)
N/A
|
(1)
+94%
|
(7)
-900%
|
(30)
-330%
|
(140)
-363%
|
(107)
+23%
|
17
N/A
|
30
+75%
|
159
+438%
|
110
-31%
|
(173)
N/A
|
(162)
+6%
|
(43)
+74%
|
(55)
-29%
|
105
N/A
|
76
-27%
|
(195)
N/A
|
(155)
+21%
|
(77)
+50%
|
(77)
+0%
|
68
N/A
|
38
-44%
|
(29)
N/A
|
(22)
+27%
|
(52)
-142%
|
(68)
-31%
|
(118)
-72%
|
(119)
-1%
|
(84)
+30%
|
(37)
+56%
|
11
N/A
|
21
+93%
|
(15)
N/A
|
(44)
-199%
|
(231)
-422%
|
(127)
+45%
|
(103)
+19%
|
(101)
+2%
|
57
N/A
|
(83)
N/A
|
(70)
+16%
|
(76)
-9%
|
(94)
-24%
|
(53)
+44%
|
(71)
-35%
|
(74)
-5%
|
(46)
+37%
|
(50)
-7%
|
(36)
+27%
|
(0)
+99%
|
72
N/A
|
(19)
N/A
|
75
N/A
|
53
-29%
|
(68)
N/A
|
(19)
+72%
|
(105)
-439%
|
7
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
9
|
9
|
7
|
(43)
|
(43)
|
(43)
|
(44)
|
(3)
|
(81)
|
0
|
0
|
(112)
|
(112)
|
(112)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(80)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(25)
|
(9)
|
(3)
|
40
|
62
|
94
|
101
|
60
|
31
|
10
|
12
|
11
|
12
|
4
|
(13)
|
(16)
|
(25)
|
(38)
|
(11)
|
(9)
|
(0)
|
121
|
106
|
69
|
70
|
(46)
|
(35)
|
1
|
30
|
190
|
177
|
205
|
183
|
11
|
114
|
108
|
89
|
83
|
14
|
(28)
|
45
|
96
|
97
|
108
|
114
|
(0)
|
(34)
|
(12)
|
(58)
|
47
|
56
|
154
|
171
|
199
|
(10)
|
(161)
|
(215)
|
(277)
|
(38)
|
64
|
95
|
60
|
15
|
(53)
|
(76)
|
(79)
|
(40)
|
122
|
171
|
162
|
119
|
(48)
|
(125)
|
(89)
|
(39)
|
(24)
|
(90)
|
(65)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
(11)
|
(11)
|
0
|
0
|
(13)
|
(13)
|
0
|
0
|
(14)
|
(13)
|
0
|
(25)
|
(11)
|
(11)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(11)
|
(11)
|
(11)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(7)
|
(7)
|
(7)
|
(2)
|
(8)
|
(9)
|
(12)
|
(22)
|
(17)
|
(16)
|
(12)
|
(9)
|
(15)
|
(15)
|
(16)
|
(14)
|
(12)
|
(12)
|
(13)
|
(10)
|
(10)
|
(14)
|
(16)
|
(17)
|
(17)
|
(15)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(26)
|
(26)
|
(27)
|
(33)
|
(28)
|
(29)
|
(30)
|
(25)
|
(28)
|
(30)
|
(32)
|
(32)
|
(34)
|
(32)
|
(29)
|
(29)
|
(33)
|
(33)
|
(34)
|
(48)
|
(41)
|
(49)
|
(54)
|
(158)
|
(38)
|
(30)
|
(23)
|
91
|
(29)
|
(31)
|
(35)
|
(34)
|
(33)
|
(32)
|
(32)
|
(34)
|
(36)
|
(39)
|
(42)
|
(42)
|
(42)
|
(39)
|
(39)
|
(21)
|
(19)
|
(18)
|
|
| Cash from Financing Activities |
(32)
N/A
|
(16)
+52%
|
(10)
+38%
|
37
N/A
|
54
+45%
|
86
+59%
|
89
+4%
|
38
-58%
|
12
-69%
|
(9)
N/A
|
(2)
+72%
|
0
N/A
|
(4)
N/A
|
(10)
-168%
|
(29)
-185%
|
(29)
-1%
|
(37)
-27%
|
(50)
-35%
|
(24)
+52%
|
(23)
+5%
|
(14)
+38%
|
104
N/A
|
86
-17%
|
44
-48%
|
46
+3%
|
(69)
N/A
|
(56)
+19%
|
(23)
+60%
|
6
N/A
|
167
+2 837%
|
153
-8%
|
180
+17%
|
149
-17%
|
(26)
N/A
|
76
N/A
|
61
-20%
|
67
+10%
|
61
-10%
|
(8)
N/A
|
(46)
-470%
|
4
N/A
|
52
+1 332%
|
40
-23%
|
67
+67%
|
78
+16%
|
(35)
N/A
|
(68)
-96%
|
(47)
+30%
|
(147)
-211%
|
(42)
+71%
|
(32)
+25%
|
53
N/A
|
116
+122%
|
59
-50%
|
(75)
N/A
|
(329)
-341%
|
(374)
-14%
|
(350)
+6%
|
(173)
+51%
|
43
N/A
|
66
+55%
|
28
-57%
|
(20)
N/A
|
(87)
-337%
|
(108)
-25%
|
(111)
-2%
|
(72)
+35%
|
88
N/A
|
135
+54%
|
123
-9%
|
76
-38%
|
(90)
N/A
|
(247)
-174%
|
(208)
+16%
|
(158)
+24%
|
(125)
+21%
|
(110)
+12%
|
(83)
+25%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
68
N/A
|
58
-13%
|
3
-95%
|
(3)
N/A
|
6
N/A
|
(7)
N/A
|
20
N/A
|
(17)
N/A
|
(81)
-363%
|
(41)
+49%
|
(14)
+67%
|
21
N/A
|
16
-23%
|
17
+7%
|
35
+101%
|
44
+27%
|
64
+45%
|
44
-31%
|
61
+40%
|
23
-63%
|
53
+136%
|
173
+224%
|
161
-7%
|
142
-12%
|
(26)
N/A
|
(127)
-381%
|
(189)
-49%
|
(164)
+13%
|
(4)
+98%
|
26
N/A
|
10
-63%
|
10
-3%
|
(8)
N/A
|
(26)
-217%
|
(27)
-3%
|
20
N/A
|
(8)
N/A
|
(24)
-206%
|
92
N/A
|
13
-86%
|
1
-88%
|
7
+391%
|
(70)
N/A
|
(35)
+50%
|
(3)
+93%
|
142
N/A
|
50
-65%
|
46
-7%
|
54
+18%
|
(130)
N/A
|
(31)
+76%
|
(41)
-31%
|
(45)
-11%
|
(13)
+72%
|
225
N/A
|
157
-30%
|
88
-44%
|
87
-2%
|
(172)
N/A
|
(90)
+48%
|
(65)
+27%
|
(90)
-38%
|
(3)
+96%
|
37
N/A
|
75
+104%
|
48
-36%
|
(10)
N/A
|
(29)
-180%
|
(4)
+87%
|
(12)
-218%
|
51
N/A
|
103
+103%
|
55
-46%
|
54
-2%
|
(37)
N/A
|
(79)
-117%
|
(146)
-83%
|
(26)
+82%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
88
N/A
|
79
-11%
|
5
-94%
|
(48)
N/A
|
25
N/A
|
(9)
N/A
|
4
N/A
|
15
+265%
|
(78)
N/A
|
(83)
-6%
|
(39)
+53%
|
(15)
+60%
|
(41)
-167%
|
62
N/A
|
98
+59%
|
121
+23%
|
130
+8%
|
83
-37%
|
76
-8%
|
10
-87%
|
73
+649%
|
64
-12%
|
76
+19%
|
125
+64%
|
66
-48%
|
48
-28%
|
(151)
N/A
|
(173)
-14%
|
(169)
+2%
|
(252)
-49%
|
28
N/A
|
(10)
N/A
|
(117)
-1 046%
|
52
N/A
|
(211)
N/A
|
(119)
+44%
|
118
N/A
|
68
-42%
|
175
+155%
|
133
-24%
|
(71)
N/A
|
(85)
-20%
|
(82)
+3%
|
(82)
+1%
|
(30)
+64%
|
244
N/A
|
234
-4%
|
211
-10%
|
279
+32%
|
(59)
N/A
|
(18)
+69%
|
(122)
-569%
|
(154)
-27%
|
(34)
+78%
|
524
N/A
|
606
+16%
|
560
-8%
|
533
-5%
|
(61)
N/A
|
(53)
+14%
|
(63)
-19%
|
(43)
+31%
|
111
N/A
|
175
+58%
|
252
+44%
|
231
-8%
|
106
-54%
|
(68)
N/A
|
(104)
-52%
|
(135)
-30%
|
(99)
+27%
|
209
N/A
|
226
+8%
|
209
-8%
|
188
-10%
|
64
-66%
|
65
+2%
|
46
-29%
|
|