Mesb Bhd
KLSE:MESB
Cash Flow Statement
Cash Flow Statement
Mesb Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
14
|
13
|
12
|
3
|
3
|
1
|
1
|
2
|
4
|
2
|
4
|
(2)
|
(1)
|
(4)
|
(6)
|
(5)
|
(4)
|
(3)
|
(0)
|
5
|
10
|
6
|
7
|
5
|
(26)
|
(19)
|
(15)
|
(22)
|
0
|
5
|
7
|
22
|
0
|
16
|
12
|
10
|
0
|
18
|
17
|
22
|
19
|
|
| Depreciation & Amortization |
2
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
5
|
3
|
3
|
2
|
(0)
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
|
| Other Non-Cash Items |
(13)
|
(10)
|
(11)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
2
|
3
|
3
|
4
|
3
|
3
|
2
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
27
|
26
|
26
|
26
|
1
|
2
|
2
|
1
|
1
|
1
|
(1)
|
(0)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
|
| Cash Taxes Paid |
1
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
(2)
|
(2)
|
(1)
|
0
|
4
|
6
|
3
|
3
|
3
|
1
|
3
|
4
|
5
|
6
|
8
|
7
|
6
|
6
|
5
|
4
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(4)
|
0
|
3
|
0
|
(1)
|
(15)
|
(20)
|
(13)
|
(17)
|
2
|
(3)
|
(3)
|
(5)
|
(1)
|
1
|
(4)
|
(4)
|
(7)
|
(16)
|
(21)
|
(23)
|
(8)
|
(5)
|
(1)
|
12
|
(3)
|
9
|
17
|
1
|
9
|
(0)
|
(1)
|
17
|
16
|
8
|
(11)
|
(28)
|
(30)
|
(26)
|
(18)
|
(12)
|
|
| Cash from Operating Activities |
(1)
N/A
|
6
N/A
|
6
-5%
|
4
-36%
|
3
-28%
|
(15)
N/A
|
(17)
-9%
|
(11)
+35%
|
(9)
+18%
|
10
N/A
|
5
-43%
|
1
-78%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-283%
|
(3)
+24%
|
(7)
-109%
|
(12)
-79%
|
(12)
-2%
|
(7)
+43%
|
4
N/A
|
8
+127%
|
10
+19%
|
15
+58%
|
7
-51%
|
25
+243%
|
25
-2%
|
16
-34%
|
19
+15%
|
9
-54%
|
24
+186%
|
31
+27%
|
33
+8%
|
21
-38%
|
(0)
N/A
|
(11)
-2 384%
|
(12)
-12%
|
(8)
+30%
|
4
N/A
|
11
+160%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(4)
|
(2)
|
(3)
|
(3)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(2)
|
|
| Other Items |
14
|
9
|
9
|
1
|
1
|
1
|
(5)
|
1
|
1
|
0
|
6
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(11)
|
(2)
|
(2)
|
(2)
|
11
|
4
|
0
|
0
|
(2)
|
(3)
|
(12)
|
(13)
|
(13)
|
(13)
|
2
|
|
| Cash from Investing Activities |
12
N/A
|
6
-55%
|
7
+24%
|
(2)
N/A
|
(2)
+24%
|
1
N/A
|
(7)
N/A
|
(0)
+93%
|
(1)
-204%
|
(3)
-80%
|
3
N/A
|
(3)
N/A
|
(3)
+15%
|
(3)
-6%
|
(2)
+36%
|
(2)
-35%
|
(3)
-22%
|
(3)
-17%
|
(4)
-7%
|
(3)
+8%
|
(4)
-12%
|
(4)
+9%
|
(4)
-2%
|
(4)
-12%
|
(4)
-1%
|
(3)
+36%
|
(11)
-327%
|
(2)
+81%
|
(2)
+21%
|
(2)
+6%
|
11
N/A
|
3
-70%
|
(1)
N/A
|
(2)
-10%
|
(5)
-202%
|
(6)
-13%
|
(14)
-152%
|
(15)
-6%
|
(14)
+3%
|
(16)
-9%
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
9
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
7
|
4
|
4
|
3
|
1
|
0
|
1
|
2
|
3
|
10
|
10
|
9
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(9)
|
(0)
|
(6)
|
(2)
|
2
|
6
|
11
|
(4)
|
3
|
(8)
|
(2)
|
8
|
1
|
(2)
|
(9)
|
(6)
|
(1)
|
2
|
5
|
10
|
2
|
0
|
(4)
|
(3)
|
(3)
|
(4)
|
(8)
|
(12)
|
(7)
|
(12)
|
0
|
3
|
(4)
|
(9)
|
(15)
|
(12)
|
(1)
|
6
|
8
|
0
|
(6)
|
|
| Other |
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
|
4
|
0
|
7
|
9
|
5
|
|
| Cash from Financing Activities |
(9)
N/A
|
(0)
+97%
|
(6)
-2 365%
|
(2)
+56%
|
2
N/A
|
6
+149%
|
11
+96%
|
(4)
N/A
|
3
N/A
|
(8)
N/A
|
(2)
+76%
|
8
N/A
|
1
-88%
|
(2)
N/A
|
(0)
+91%
|
3
N/A
|
9
+172%
|
12
+36%
|
5
-53%
|
10
+84%
|
2
-80%
|
0
-77%
|
(0)
N/A
|
1
N/A
|
1
+41%
|
3
+313%
|
(5)
N/A
|
(9)
-91%
|
(3)
+63%
|
(11)
-231%
|
1
N/A
|
4
+591%
|
(2)
N/A
|
(6)
-178%
|
(4)
+24%
|
(1)
+70%
|
13
N/A
|
18
+37%
|
16
-12%
|
10
-39%
|
(1)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
11
+359%
|
7
-39%
|
(1)
N/A
|
3
N/A
|
(8)
N/A
|
(13)
-51%
|
(15)
-20%
|
(7)
+52%
|
(1)
+91%
|
7
N/A
|
6
-11%
|
(3)
N/A
|
(4)
-68%
|
(3)
+29%
|
(4)
-15%
|
2
N/A
|
1
-39%
|
(10)
N/A
|
(6)
+45%
|
(9)
-56%
|
1
N/A
|
4
+714%
|
6
+52%
|
12
+94%
|
8
-32%
|
9
+16%
|
14
+45%
|
11
-18%
|
6
-46%
|
20
+224%
|
31
+58%
|
27
-12%
|
26
-5%
|
11
-56%
|
(7)
N/A
|
(12)
-64%
|
(9)
+22%
|
(7)
+22%
|
(2)
+74%
|
10
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
2
N/A
|
4
+53%
|
1
-75%
|
0
-90%
|
(15)
N/A
|
(19)
-23%
|
(13)
+33%
|
(11)
+11%
|
7
N/A
|
3
-57%
|
(1)
N/A
|
(3)
-154%
|
(2)
+34%
|
(3)
-65%
|
(6)
-98%
|
(6)
+12%
|
(9)
-57%
|
(14)
-58%
|
(14)
-4%
|
(9)
+33%
|
2
N/A
|
6
+298%
|
9
+34%
|
14
+70%
|
7
-52%
|
25
+265%
|
25
-2%
|
16
-34%
|
19
+15%
|
8
-55%
|
24
+189%
|
29
+22%
|
32
+8%
|
18
-42%
|
(3)
N/A
|
(13)
-353%
|
(14)
-9%
|
(10)
+29%
|
1
N/A
|
9
+654%
|
|