Pegasus Heights Bhd
KLSE:PHB
Balance Sheet
Balance Sheet Decomposition
Pegasus Heights Bhd
Pegasus Heights Bhd
Balance Sheet
Pegasus Heights Bhd
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | 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 |
1
|
3
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
2
|
6
|
0
|
1
|
1
|
26
|
11
|
21
|
12
|
1
|
1
|
|
| Cash |
1
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
6
|
0
|
1
|
1
|
12
|
10
|
20
|
11
|
1
|
1
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
1
|
1
|
1
|
0
|
0
|
|
| Total Receivables |
37
|
31
|
32
|
6
|
20
|
27
|
26
|
13
|
12
|
3
|
3
|
2
|
2
|
4
|
3
|
3
|
7
|
17
|
11
|
14
|
20
|
18
|
|
| Accounts Receivables |
40
|
33
|
35
|
6
|
15
|
20
|
6
|
5
|
10
|
3
|
3
|
1
|
1
|
4
|
2
|
2
|
6
|
14
|
8
|
13
|
17
|
17
|
|
| Other Receivables |
3
|
3
|
3
|
0
|
5
|
7
|
20
|
8
|
2
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
3
|
3
|
2
|
3
|
1
|
|
| Inventory |
7
|
8
|
4
|
5
|
0
|
2
|
2
|
3
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
39
|
39
|
44
|
8
|
4
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
10
|
20
|
18
|
19
|
25
|
32
|
30
|
15
|
14
|
4
|
7
|
3
|
8
|
5
|
4
|
4
|
33
|
30
|
32
|
26
|
21
|
19
|
|
| PP&E Net |
81
|
82
|
83
|
84
|
83
|
83
|
79
|
71
|
72
|
70
|
0
|
2
|
2
|
2
|
1
|
1
|
2
|
4
|
3
|
3
|
2
|
2
|
|
| PP&E Gross |
81
|
82
|
83
|
84
|
83
|
83
|
79
|
71
|
72
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
42
|
38
|
38
|
36
|
33
|
32
|
17
|
14
|
13
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
|
| Goodwill |
1
|
1
|
1
|
0
|
9
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
70
|
92
|
120
|
120
|
110
|
110
|
110
|
110
|
110
|
110
|
110
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Assets |
1
|
1
|
1
|
0
|
9
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
134
N/A
|
140
+5%
|
139
-1%
|
140
+0%
|
156
+11%
|
151
-3%
|
126
-17%
|
106
-16%
|
107
+1%
|
83
-23%
|
80
-4%
|
75
-6%
|
103
+38%
|
127
+23%
|
125
-1%
|
115
-8%
|
146
+27%
|
160
+10%
|
145
-9%
|
139
-4%
|
133
-4%
|
130
-2%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
0
|
1
|
1
|
2
|
0
|
3
|
4
|
4
|
11
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Current Portion of Long-Term Debt |
1
|
2
|
2
|
2
|
4
|
3
|
3
|
5
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
3
|
0
|
0
|
0
|
|
| Other Current Liabilities |
3
|
3
|
2
|
1
|
1
|
2
|
2
|
4
|
3
|
4
|
3
|
2
|
12
|
15
|
13
|
3
|
2
|
3
|
3
|
4
|
4
|
3
|
|
| Total Current Liabilities |
5
|
6
|
6
|
5
|
8
|
10
|
11
|
17
|
19
|
9
|
7
|
6
|
16
|
19
|
17
|
7
|
4
|
4
|
7
|
4
|
4
|
6
|
|
| Long-Term Debt |
3
|
2
|
1
|
1
|
5
|
12
|
16
|
12
|
11
|
14
|
15
|
14
|
14
|
17
|
17
|
10
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
8
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
9
N/A
|
9
-2%
|
6
-32%
|
6
-6%
|
21
+269%
|
26
+23%
|
30
+12%
|
28
-4%
|
30
+7%
|
22
-26%
|
22
-3%
|
21
-4%
|
39
+89%
|
52
+32%
|
52
+1%
|
21
-60%
|
7
-66%
|
7
+3%
|
10
+38%
|
8
-20%
|
8
-6%
|
10
+25%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
178
|
63
|
109
|
140
|
140
|
140
|
140
|
140
|
140
|
140
|
70
|
77
|
86
|
86
|
90
|
130
|
164
|
189
|
191
|
210
|
30
|
30
|
|
| Retained Earnings |
483
|
9
|
7
|
7
|
6
|
16
|
44
|
63
|
64
|
80
|
12
|
25
|
23
|
11
|
17
|
36
|
25
|
36
|
56
|
79
|
95
|
91
|
|
| Additional Paid In Capital |
317
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
111
|
77
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
124
N/A
|
131
+5%
|
133
+1%
|
134
+1%
|
134
+0%
|
125
-7%
|
96
-23%
|
78
-19%
|
77
-1%
|
61
-21%
|
58
-4%
|
54
-7%
|
64
+18%
|
75
+18%
|
73
-3%
|
94
+29%
|
139
+48%
|
153
+10%
|
135
-12%
|
131
-3%
|
126
-4%
|
121
-4%
|
|
| Total Liabilities & Equity |
134
N/A
|
140
+5%
|
139
-1%
|
140
+0%
|
156
+11%
|
151
-3%
|
126
-17%
|
106
-16%
|
107
+1%
|
83
-23%
|
80
-4%
|
75
-6%
|
103
+38%
|
127
+23%
|
125
-1%
|
115
-8%
|
146
+27%
|
160
+10%
|
145
-9%
|
139
-4%
|
133
-4%
|
130
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
324
|
568
|
993
|
1 276
|
1 276
|
1 276
|
1 276
|
1 276
|
1 276
|
1 276
|
1 276
|
1 404
|
1 570
|
1 570
|
1 594
|
3 180
|
7 196
|
10 565
|
10 769
|
10 821
|
10 821
|
10 821
|
|