PRG Holdings Bhd
KLSE:PRG
Balance Sheet
Balance Sheet Decomposition
PRG Holdings Bhd
PRG Holdings Bhd
Balance Sheet
PRG Holdings 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 |
5
|
10
|
6
|
10
|
11
|
14
|
11
|
12
|
14
|
11
|
9
|
16
|
24
|
15
|
10
|
23
|
23
|
59
|
38
|
71
|
101
|
77
|
|
| Cash |
5
|
10
|
6
|
10
|
11
|
14
|
11
|
12
|
14
|
11
|
9
|
16
|
24
|
15
|
10
|
23
|
23
|
59
|
38
|
71
|
101
|
77
|
|
| Short-Term Investments |
10
|
2
|
3
|
2
|
6
|
4
|
9
|
7
|
5
|
6
|
1
|
0
|
0
|
5
|
32
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
16
|
18
|
20
|
21
|
21
|
18
|
18
|
15
|
15
|
14
|
15
|
21
|
23
|
25
|
111
|
90
|
70
|
63
|
67
|
171
|
198
|
87
|
|
| Accounts Receivables |
14
|
15
|
17
|
19
|
20
|
16
|
16
|
13
|
14
|
13
|
14
|
18
|
21
|
22
|
104
|
81
|
69
|
62
|
66
|
168
|
194
|
84
|
|
| Other Receivables |
2
|
4
|
4
|
3
|
2
|
1
|
2
|
1
|
2
|
1
|
1
|
2
|
2
|
3
|
8
|
10
|
1
|
0
|
1
|
2
|
4
|
3
|
|
| Inventory |
15
|
20
|
23
|
22
|
22
|
24
|
20
|
22
|
20
|
21
|
22
|
150
|
168
|
181
|
211
|
206
|
60
|
60
|
62
|
36
|
31
|
34
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
3
|
1
|
1
|
1
|
11
|
2
|
2
|
7
|
10
|
22
|
83
|
82
|
81
|
80
|
58
|
8
|
|
| Total Current Assets |
45
|
51
|
51
|
55
|
61
|
60
|
61
|
56
|
55
|
53
|
58
|
189
|
217
|
234
|
374
|
353
|
236
|
264
|
248
|
359
|
388
|
206
|
|
| PP&E Net |
33
|
33
|
39
|
38
|
34
|
40
|
37
|
39
|
41
|
38
|
36
|
46
|
48
|
50
|
44
|
44
|
62
|
46
|
43
|
47
|
54
|
59
|
|
| PP&E Gross |
33
|
33
|
39
|
38
|
34
|
40
|
37
|
39
|
41
|
38
|
36
|
46
|
48
|
50
|
44
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
18
|
21
|
25
|
28
|
31
|
33
|
31
|
33
|
36
|
38
|
43
|
47
|
54
|
59
|
57
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
19
|
1
|
16
|
15
|
14
|
|
| Goodwill |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
5
|
58
|
65
|
63
|
7
|
0
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
7
|
13
|
9
|
7
|
7
|
1
|
1
|
67
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
5
|
245
|
1
|
0
|
0
|
0
|
0
|
|
| Other Assets |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
80
N/A
|
86
+8%
|
92
+7%
|
100
+9%
|
102
+1%
|
106
+4%
|
105
-1%
|
98
-7%
|
99
+1%
|
94
-5%
|
97
+3%
|
238
+145%
|
268
+13%
|
287
+7%
|
432
+50%
|
434
+0%
|
590
+36%
|
396
-33%
|
365
-8%
|
486
+33%
|
466
-4%
|
347
-26%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
9
|
9
|
9
|
10
|
6
|
5
|
6
|
6
|
5
|
5
|
5
|
10
|
8
|
16
|
13
|
23
|
122
|
99
|
95
|
130
|
136
|
118
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
10
|
8
|
40
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Current Portion of Long-Term Debt |
8
|
8
|
9
|
10
|
10
|
11
|
9
|
7
|
7
|
4
|
6
|
10
|
44
|
33
|
8
|
19
|
16
|
8
|
11
|
25
|
11
|
7
|
|
| Other Current Liabilities |
5
|
3
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
34
|
25
|
77
|
182
|
159
|
5
|
6
|
7
|
14
|
18
|
3
|
|
| Total Current Liabilities |
22
|
20
|
19
|
21
|
21
|
20
|
20
|
18
|
16
|
13
|
15
|
57
|
88
|
135
|
243
|
239
|
143
|
113
|
112
|
168
|
165
|
129
|
|
| Long-Term Debt |
4
|
3
|
6
|
11
|
8
|
10
|
9
|
7
|
8
|
6
|
4
|
56
|
35
|
17
|
20
|
19
|
37
|
70
|
50
|
48
|
42
|
44
|
|
| Deferred Income Tax |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
3
|
2
|
|
| Minority Interest |
2
|
4
|
5
|
2
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
27
|
40
|
61
|
45
|
51
|
83
|
97
|
76
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
29
|
12
|
10
|
3
|
189
|
12
|
0
|
16
|
0
|
1
|
|
| Total Liabilities |
30
N/A
|
28
-4%
|
31
+11%
|
36
+15%
|
32
-11%
|
33
+4%
|
31
-8%
|
27
-14%
|
26
-1%
|
21
-21%
|
20
-4%
|
129
+550%
|
151
+17%
|
164
+8%
|
301
+84%
|
302
+0%
|
431
+43%
|
243
-44%
|
215
-12%
|
317
+47%
|
307
-3%
|
251
-18%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
40
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
73
|
73
|
75
|
78
|
83
|
135
|
145
|
145
|
145
|
145
|
157
|
|
| Retained Earnings |
5
|
12
|
15
|
21
|
27
|
31
|
32
|
32
|
34
|
36
|
38
|
41
|
46
|
48
|
57
|
52
|
24
|
36
|
6
|
25
|
15
|
60
|
|
| Additional Paid In Capital |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
28
|
28
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
1
|
2
|
3
|
3
|
6
|
7
|
8
|
7
|
5
|
1
|
0
|
3
|
3
|
0
|
3
|
0
|
0
|
0
|
2
|
|
| Total Equity |
50
N/A
|
58
+14%
|
60
+5%
|
65
+7%
|
70
+9%
|
73
+4%
|
74
+1%
|
72
-3%
|
73
+2%
|
74
+1%
|
77
+5%
|
108
+40%
|
117
+8%
|
124
+6%
|
132
+6%
|
132
+0%
|
159
+20%
|
154
-3%
|
151
-2%
|
169
+13%
|
160
-6%
|
96
-40%
|
|
| Total Liabilities & Equity |
80
N/A
|
86
+8%
|
92
+7%
|
100
+9%
|
102
+1%
|
106
+4%
|
105
-1%
|
98
-7%
|
99
+1%
|
94
-5%
|
97
+3%
|
238
+145%
|
268
+13%
|
287
+7%
|
432
+50%
|
434
+0%
|
590
+36%
|
396
-33%
|
365
-8%
|
486
+33%
|
466
-4%
|
347
-26%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
205
|
205
|
204
|
205
|
206
|
206
|
206
|
206
|
206
|
206
|
181
|
290
|
290
|
298
|
302
|
310
|
403
|
419
|
429
|
429
|
431
|
487
|
|