Pantech Group Holdings Bhd
KLSE:PANTECH
Balance Sheet
Balance Sheet Decomposition
Pantech Group Holdings Bhd
Pantech Group Holdings Bhd
Balance Sheet
Pantech Group Holdings Bhd
| Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
10
|
4
|
32
|
52
|
75
|
80
|
73
|
60
|
55
|
75
|
89
|
68
|
49
|
86
|
135
|
179
|
177
|
253
|
263
|
|
| Cash |
10
|
4
|
32
|
52
|
75
|
80
|
73
|
60
|
55
|
75
|
89
|
68
|
49
|
86
|
135
|
179
|
177
|
253
|
263
|
|
| Short-Term Investments |
23
|
2
|
2
|
10
|
63
|
23
|
6
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
7
|
4
|
|
| Total Receivables |
66
|
73
|
97
|
83
|
67
|
117
|
141
|
134
|
140
|
127
|
149
|
155
|
170
|
149
|
120
|
238
|
168
|
188
|
361
|
|
| Accounts Receivables |
64
|
67
|
49
|
40
|
58
|
70
|
101
|
121
|
131
|
109
|
133
|
145
|
130
|
111
|
95
|
229
|
148
|
127
|
128
|
|
| Other Receivables |
2
|
6
|
49
|
44
|
9
|
47
|
40
|
12
|
9
|
18
|
16
|
10
|
40
|
38
|
25
|
9
|
20
|
61
|
233
|
|
| Inventory |
98
|
141
|
203
|
154
|
169
|
200
|
259
|
251
|
289
|
253
|
262
|
276
|
356
|
305
|
289
|
401
|
405
|
414
|
405
|
|
| Other Current Assets |
1
|
1
|
8
|
6
|
7
|
13
|
13
|
8
|
21
|
14
|
11
|
19
|
25
|
11
|
11
|
0
|
27
|
20
|
0
|
|
| Total Current Assets |
198
|
220
|
342
|
306
|
381
|
431
|
492
|
455
|
508
|
471
|
515
|
520
|
603
|
555
|
557
|
820
|
781
|
883
|
1 034
|
|
| PP&E Net |
40
|
52
|
58
|
62
|
111
|
135
|
179
|
197
|
201
|
210
|
228
|
225
|
244
|
344
|
341
|
335
|
344
|
349
|
449
|
|
| PP&E Gross |
40
|
52
|
58
|
62
|
111
|
135
|
179
|
197
|
201
|
210
|
228
|
225
|
244
|
344
|
341
|
0
|
344
|
349
|
449
|
|
| Accumulated Depreciation |
7
|
10
|
14
|
19
|
20
|
26
|
42
|
51
|
64
|
63
|
76
|
90
|
105
|
107
|
126
|
0
|
170
|
185
|
176
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
|
| Long-Term Investments |
2
|
2
|
2
|
2
|
5
|
3
|
4
|
8
|
8
|
10
|
9
|
9
|
9
|
9
|
9
|
15
|
17
|
16
|
16
|
|
| Other Long-Term Assets |
1
|
3
|
8
|
22
|
25
|
27
|
24
|
30
|
29
|
28
|
38
|
36
|
35
|
0
|
0
|
0
|
2
|
0
|
1
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
2
|
|
| Total Assets |
241
N/A
|
278
+15%
|
409
+47%
|
391
-4%
|
522
+34%
|
597
+14%
|
699
+17%
|
691
-1%
|
747
+8%
|
720
-4%
|
791
+10%
|
791
0%
|
892
+13%
|
909
+2%
|
907
0%
|
1 170
+29%
|
1 146
-2%
|
1 251
+9%
|
1 503
+20%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
15
|
19
|
27
|
21
|
30
|
31
|
25
|
34
|
35
|
21
|
64
|
31
|
34
|
25
|
20
|
150
|
24
|
100
|
90
|
|
| Accrued Liabilities |
1
|
2
|
7
|
3
|
2
|
4
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
8
|
0
|
12
|
12
|
18
|
|
| Short-Term Debt |
1
|
72
|
119
|
69
|
73
|
128
|
161
|
108
|
130
|
98
|
100
|
122
|
178
|
114
|
119
|
0
|
197
|
221
|
183
|
|
| Current Portion of Long-Term Debt |
73
|
3
|
11
|
28
|
13
|
14
|
20
|
22
|
24
|
22
|
17
|
13
|
17
|
19
|
6
|
190
|
4
|
3
|
3
|
|
| Other Current Liabilities |
3
|
4
|
11
|
12
|
6
|
12
|
24
|
23
|
20
|
19
|
19
|
19
|
17
|
13
|
14
|
10
|
30
|
33
|
22
|
|
| Total Current Liabilities |
93
|
100
|
174
|
132
|
124
|
188
|
235
|
193
|
213
|
165
|
206
|
190
|
252
|
176
|
166
|
350
|
266
|
311
|
260
|
|
| Long-Term Debt |
28
|
29
|
32
|
22
|
78
|
68
|
83
|
68
|
62
|
40
|
47
|
41
|
49
|
59
|
52
|
42
|
32
|
29
|
41
|
|
| Deferred Income Tax |
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
5
|
5
|
14
|
15
|
24
|
26
|
25
|
44
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
123
N/A
|
132
+7%
|
209
+59%
|
158
-25%
|
205
+30%
|
259
+27%
|
322
+24%
|
264
-18%
|
280
+6%
|
211
-25%
|
267
+26%
|
237
-11%
|
305
+29%
|
250
-18%
|
233
-7%
|
415
+78%
|
325
-22%
|
365
+12%
|
489
+34%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
75
|
75
|
75
|
75
|
90
|
91
|
102
|
114
|
121
|
123
|
204
|
208
|
208
|
210
|
210
|
259
|
263
|
268
|
271
|
|
| Retained Earnings |
27
|
55
|
109
|
142
|
171
|
192
|
222
|
244
|
259
|
278
|
294
|
324
|
361
|
380
|
396
|
443
|
499
|
555
|
617
|
|
| Additional Paid In Capital |
16
|
16
|
16
|
16
|
2
|
2
|
26
|
54
|
75
|
81
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
5
|
5
|
4
|
4
|
4
|
13
|
13
|
12
|
12
|
62
|
61
|
60
|
59
|
58
|
129
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
3
|
1
|
1
|
4
|
1
|
2
|
8
|
9
|
10
|
16
|
|
| Other Equity |
0
|
0
|
0
|
0
|
49
|
49
|
24
|
12
|
13
|
17
|
15
|
11
|
9
|
8
|
10
|
0
|
9
|
15
|
12
|
|
| Total Equity |
118
N/A
|
147
+24%
|
200
+36%
|
233
+17%
|
317
+36%
|
337
+6%
|
377
+12%
|
426
+13%
|
467
+10%
|
509
+9%
|
524
+3%
|
553
+6%
|
586
+6%
|
659
+12%
|
674
+2%
|
754
+12%
|
821
+9%
|
885
+8%
|
1 014
+14%
|
|
| Total Liabilities & Equity |
241
N/A
|
278
+15%
|
409
+47%
|
391
-4%
|
522
+34%
|
597
+14%
|
699
+17%
|
691
-1%
|
747
+8%
|
720
-4%
|
791
+10%
|
791
0%
|
892
+13%
|
909
+2%
|
907
0%
|
1 170
+29%
|
1 146
-2%
|
1 251
+9%
|
1 503
+20%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
556
|
556
|
555
|
555
|
558
|
556
|
628
|
700
|
738
|
756
|
753
|
760
|
755
|
757
|
747
|
821
|
825
|
831
|
829
|
|