Perak Transit Bhd
KLSE:PTRANS
Balance Sheet
Balance Sheet Decomposition
Perak Transit Bhd
Perak Transit Bhd
Balance Sheet
Perak Transit Bhd
| 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 |
14
|
20
|
12
|
33
|
13
|
10
|
54
|
12
|
67
|
33
|
65
|
258
|
|
| Cash |
14
|
20
|
12
|
0
|
13
|
10
|
54
|
12
|
67
|
33
|
65
|
258
|
|
| Cash Equivalents |
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
13
|
15
|
21
|
10
|
14
|
16
|
23
|
28
|
|
| Total Receivables |
3
|
5
|
12
|
24
|
25
|
41
|
29
|
47
|
34
|
29
|
32
|
30
|
|
| Accounts Receivables |
3
|
5
|
12
|
24
|
24
|
37
|
28
|
45
|
33
|
28
|
30
|
28
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
4
|
2
|
2
|
1
|
0
|
1
|
2
|
|
| Inventory |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Assets |
2
|
1
|
7
|
30
|
26
|
10
|
2
|
3
|
3
|
3
|
3
|
6
|
|
| Total Current Assets |
19
|
26
|
33
|
88
|
77
|
76
|
108
|
73
|
118
|
81
|
123
|
323
|
|
| PP&E Net |
174
|
210
|
226
|
248
|
325
|
424
|
537
|
568
|
643
|
816
|
1 039
|
1 323
|
|
| PP&E Gross |
0
|
210
|
0
|
0
|
0
|
424
|
537
|
568
|
643
|
816
|
1 039
|
1 323
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
42
|
32
|
46
|
65
|
85
|
104
|
69
|
|
| Goodwill |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Long-Term Investments |
2
|
0
|
0
|
0
|
0
|
7
|
6
|
85
|
83
|
89
|
100
|
6
|
|
| Other Long-Term Assets |
7
|
6
|
7
|
6
|
4
|
10
|
7
|
2
|
3
|
2
|
2
|
2
|
|
| Other Assets |
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Total Assets |
205
N/A
|
244
+19%
|
267
+10%
|
343
+28%
|
408
+19%
|
519
+27%
|
661
+27%
|
729
+10%
|
849
+16%
|
991
+17%
|
1 266
+28%
|
1 655
+31%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
4
|
2
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
31
|
0
|
36
|
0
|
30
|
42
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
16
|
5
|
22
|
0
|
43
|
10
|
18
|
1
|
1
|
49
|
57
|
79
|
|
| Other Current Liabilities |
20
|
25
|
6
|
8
|
6
|
17
|
14
|
21
|
23
|
27
|
26
|
40
|
|
| Total Current Liabilities |
40
|
31
|
31
|
42
|
51
|
64
|
34
|
54
|
69
|
79
|
86
|
122
|
|
| Long-Term Debt |
81
|
97
|
98
|
89
|
127
|
161
|
283
|
195
|
252
|
287
|
482
|
706
|
|
| Deferred Income Tax |
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
10
|
26
|
34
|
60
|
|
| Minority Interest |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
10
|
24
|
9
|
9
|
9
|
9
|
8
|
8
|
16
|
15
|
15
|
15
|
|
| Total Liabilities |
132
N/A
|
154
+16%
|
141
-8%
|
143
+1%
|
189
+32%
|
236
+25%
|
330
+40%
|
260
-21%
|
347
+34%
|
407
+17%
|
617
+52%
|
902
+46%
|
|
| Equity | |||||||||||||
| Common Stock |
52
|
50
|
71
|
114
|
128
|
167
|
167
|
288
|
288
|
328
|
350
|
356
|
|
| Retained Earnings |
16
|
26
|
43
|
86
|
92
|
104
|
130
|
156
|
189
|
228
|
273
|
319
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
6
|
0
|
13
|
0
|
0
|
11
|
34
|
34
|
34
|
36
|
34
|
86
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
8
|
|
| Total Equity |
73
N/A
|
90
+24%
|
126
+40%
|
201
+59%
|
219
+9%
|
282
+29%
|
331
+17%
|
469
+42%
|
502
+7%
|
584
+16%
|
649
+11%
|
753
+16%
|
|
| Total Liabilities & Equity |
205
N/A
|
244
+19%
|
267
+10%
|
343
+28%
|
408
+19%
|
519
+27%
|
661
+27%
|
729
+10%
|
849
+16%
|
991
+17%
|
1 266
+28%
|
1 655
+31%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
551
|
551
|
259
|
419
|
419
|
474
|
474
|
635
|
952
|
1 054
|
1 098
|
1 109
|
|