Trive Property Group Bhd
KLSE:TRIVE
Cash Flow Statement
Cash Flow Statement
Trive Property Group Bhd
| Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10
|
12
|
16
|
20
|
20
|
20
|
21
|
20
|
20
|
20
|
20
|
20
|
19
|
18
|
15
|
10
|
8
|
5
|
3
|
4
|
4
|
4
|
3
|
(22)
|
(36)
|
(39)
|
(42)
|
(24)
|
(7)
|
(4)
|
(12)
|
(6)
|
(13)
|
(16)
|
(16)
|
(14)
|
(35)
|
(25)
|
(20)
|
(20)
|
2
|
3
|
3
|
1
|
(5)
|
(11)
|
(12)
|
(15)
|
(13)
|
(10)
|
(5)
|
(7)
|
(7)
|
(7)
|
(5)
|
(6)
|
(8)
|
(9)
|
(59)
|
(58)
|
(54)
|
(50)
|
13
|
12
|
37
|
36
|
(17)
|
(16)
|
(43)
|
(43)
|
(5)
|
(5)
|
(5)
|
(5)
|
2
|
4
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
2
|
1
|
2
|
2
|
3
|
1
|
3
|
4
|
4
|
2
|
4
|
5
|
5
|
1
|
4
|
5
|
5
|
2
|
2
|
4
|
3
|
21
|
34
|
31
|
33
|
19
|
6
|
(3)
|
3
|
6
|
12
|
20
|
24
|
23
|
35
|
35
|
20
|
19
|
(5)
|
(4)
|
(4)
|
(2)
|
3
|
6
|
0
|
1
|
1
|
(2)
|
1
|
2
|
2
|
1
|
2
|
3
|
6
|
9
|
53
|
54
|
49
|
46
|
(18)
|
(16)
|
(41)
|
(40)
|
17
|
14
|
42
|
41
|
2
|
2
|
2
|
2
|
(1)
|
(2)
|
|
| Cash Taxes Paid |
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
|
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
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
4
|
3
|
4
|
2
|
1
|
0
|
2
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(12)
|
(15)
|
(19)
|
(23)
|
(23)
|
(15)
|
(14)
|
(7)
|
(4)
|
(11)
|
(6)
|
(10)
|
(9)
|
(9)
|
(8)
|
(11)
|
(14)
|
(10)
|
(15)
|
(13)
|
(16)
|
(21)
|
(9)
|
(7)
|
(19)
|
(15)
|
(15)
|
(8)
|
1
|
8
|
(6)
|
(7)
|
2
|
(4)
|
2
|
3
|
(8)
|
(18)
|
(10)
|
(8)
|
5
|
5
|
4
|
7
|
(4)
|
(8)
|
4
|
(2)
|
5
|
6
|
(11)
|
(12)
|
(11)
|
(8)
|
1
|
(1)
|
(2)
|
(16)
|
(9)
|
(9)
|
(9)
|
2
|
(2)
|
(1)
|
(0)
|
2
|
(11)
|
(8)
|
(8)
|
(9)
|
4
|
2
|
2
|
2
|
(2)
|
(4)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(2)
-356%
|
(1)
+28%
|
(1)
+43%
|
(1)
+21%
|
7
N/A
|
9
+26%
|
16
+74%
|
20
+22%
|
13
-36%
|
18
+41%
|
15
-17%
|
15
+0%
|
14
-9%
|
12
-15%
|
3
-70%
|
(1)
N/A
|
(0)
+95%
|
(7)
-9 886%
|
(4)
+41%
|
(6)
-47%
|
(10)
-70%
|
1
N/A
|
(8)
N/A
|
(12)
-58%
|
(16)
-29%
|
(16)
-2%
|
(5)
+72%
|
(1)
+89%
|
1
N/A
|
(8)
N/A
|
(8)
+3%
|
1
N/A
|
(1)
N/A
|
10
N/A
|
12
+29%
|
(0)
N/A
|
(8)
-5 022%
|
(10)
-30%
|
(8)
+14%
|
4
N/A
|
3
-2%
|
3
-3%
|
6
+73%
|
(6)
N/A
|
(13)
-109%
|
(7)
+46%
|
(16)
-139%
|
(7)
+54%
|
(5)
+31%
|
(15)
-192%
|
(18)
-18%
|
(16)
+7%
|
(15)
+11%
|
(2)
+88%
|
(4)
-113%
|
(4)
-10%
|
(16)
-286%
|
(14)
+15%
|
(13)
+4%
|
(14)
-3%
|
(1)
+92%
|
(7)
-557%
|
(5)
+27%
|
(5)
+9%
|
(2)
+50%
|
(12)
-448%
|
(10)
+19%
|
(10)
+0%
|
(11)
-6%
|
1
N/A
|
(1)
N/A
|
(2)
-33%
|
(1)
+23%
|
(1)
+36%
|
(2)
-136%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13)
|
(12)
|
(7)
|
(5)
|
(4)
|
(7)
|
(9)
|
(14)
|
(16)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(9)
|
(10)
|
(13)
|
(8)
|
(6)
|
(2)
|
2
|
0
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
(0)
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Cash from Investing Activities |
(13)
N/A
|
(12)
+3%
|
(7)
+40%
|
(4)
+39%
|
(4)
+4%
|
(7)
-60%
|
(9)
-36%
|
(14)
-47%
|
(16)
-16%
|
(12)
+26%
|
(12)
-2%
|
(11)
+13%
|
(11)
-7%
|
(11)
+2%
|
(11)
-4%
|
(9)
+20%
|
(10)
-7%
|
(13)
-30%
|
(8)
+36%
|
(4)
+48%
|
0
N/A
|
3
+1 339%
|
2
-44%
|
(2)
N/A
|
(2)
+32%
|
(0)
+98%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
2
-54%
|
2
+0%
|
2
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(20)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3)
N/A
|
(3)
0%
|
(3)
N/A
|
(3)
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-4%
|
(0)
N/A
|
(0)
N/A
|
(23)
-5 333%
|
(23)
+0%
|
(23)
0%
|
(23)
N/A
|
2
N/A
|
2
+10%
|
2
+14%
|
1
-70%
|
0
-47%
|
0
-99%
|
(0)
N/A
|
1
N/A
|
0
-94%
|
0
+211%
|
0
-8%
|
0
-3%
|
0
N/A
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
7
|
0
|
0
|
26
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
17
|
41
|
25
|
0
|
0
|
4
|
3
|
0
|
0
|
3
|
10
|
10
|
0
|
107
|
99
|
0
|
106
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Net Issuance of Debt |
0
|
3
|
7
|
7
|
6
|
3
|
2
|
(1)
|
2
|
0
|
0
|
2
|
(2)
|
4
|
2
|
2
|
10
|
10
|
13
|
9
|
3
|
3
|
(8)
|
1
|
(9)
|
0
|
0
|
(10)
|
0
|
(0)
|
2
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(12)
|
(12)
|
(14)
|
(14)
|
(4)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(54)
|
(52)
|
(52)
|
(52)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
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
|
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
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
2
|
2
|
3
|
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
|
(5)
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
13
N/A
|
17
+32%
|
7
-57%
|
7
-3%
|
6
-18%
|
3
-55%
|
2
-35%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(0)
+32%
|
1
N/A
|
(2)
N/A
|
3
N/A
|
1
-67%
|
1
+45%
|
10
+617%
|
10
-6%
|
13
+35%
|
9
-32%
|
3
-66%
|
3
-2%
|
(4)
N/A
|
4
N/A
|
(5)
N/A
|
(3)
+35%
|
(3)
N/A
|
(7)
-128%
|
0
N/A
|
(1)
N/A
|
9
N/A
|
6
-29%
|
7
+6%
|
7
+4%
|
(2)
N/A
|
(2)
+6%
|
13
N/A
|
13
-1%
|
12
-10%
|
12
-1%
|
13
+10%
|
16
+19%
|
17
+9%
|
17
+0%
|
17
N/A
|
41
+140%
|
25
-39%
|
0
N/A
|
0
N/A
|
4
N/A
|
3
-30%
|
0
N/A
|
0
N/A
|
3
N/A
|
3
+9%
|
3
0%
|
0
N/A
|
48
N/A
|
44
-8%
|
44
0%
|
51
+16%
|
3
-94%
|
7
+125%
|
7
+0%
|
(0)
N/A
|
(0)
N/A
|
(0)
+59%
|
0
N/A
|
0
-18%
|
0
-21%
|
(0)
N/A
|
(0)
-115%
|
(0)
+4%
|
(0)
+10%
|
(0)
+82%
|
2
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
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
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
2
N/A
|
(2)
N/A
|
2
N/A
|
1
-57%
|
3
+350%
|
2
-47%
|
1
-19%
|
5
+271%
|
0
-93%
|
5
+1 426%
|
5
+2%
|
2
-70%
|
5
+235%
|
1
-82%
|
(4)
N/A
|
(1)
+75%
|
(3)
-188%
|
(2)
+31%
|
0
N/A
|
(3)
N/A
|
(4)
-43%
|
(1)
+74%
|
(6)
-437%
|
(19)
-221%
|
(19)
-2%
|
(19)
-1%
|
(12)
+39%
|
(0)
+96%
|
3
N/A
|
3
-6%
|
1
-82%
|
9
+1 596%
|
4
-52%
|
7
+68%
|
10
+41%
|
13
+31%
|
6
-57%
|
2
-63%
|
3
+62%
|
(4)
N/A
|
(1)
+62%
|
(0)
+94%
|
2
N/A
|
11
+355%
|
28
+156%
|
15
-46%
|
23
+50%
|
15
-36%
|
(4)
N/A
|
(12)
-202%
|
(15)
-22%
|
(13)
+9%
|
(12)
+13%
|
1
N/A
|
(1)
N/A
|
(2)
-35%
|
31
N/A
|
7
-79%
|
7
+9%
|
14
+90%
|
(21)
N/A
|
2
N/A
|
4
+100%
|
(2)
N/A
|
(2)
+28%
|
(12)
-662%
|
(10)
+18%
|
(10)
-3%
|
(9)
+10%
|
1
N/A
|
(1)
N/A
|
(2)
-29%
|
(1)
+23%
|
(1)
+38%
|
(1)
+29%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(14)
-9%
|
(9)
+39%
|
(5)
+40%
|
(5)
+7%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
4
+53%
|
1
-80%
|
6
+676%
|
4
-24%
|
4
-15%
|
2
-32%
|
0
-100%
|
(6)
N/A
|
(11)
-97%
|
(13)
-13%
|
(15)
-18%
|
(10)
+35%
|
(8)
+17%
|
(8)
-4%
|
1
N/A
|
(9)
N/A
|
(14)
-50%
|
(16)
-14%
|
(16)
-2%
|
(4)
+73%
|
(1)
+89%
|
(2)
-214%
|
(12)
-665%
|
(12)
+2%
|
(4)
+69%
|
(3)
+24%
|
10
N/A
|
12
+29%
|
(0)
N/A
|
(8)
-4 835%
|
(10)
-30%
|
(8)
+14%
|
2
N/A
|
3
+38%
|
3
-3%
|
6
+73%
|
(6)
N/A
|
(13)
-109%
|
(7)
+46%
|
(16)
-138%
|
(8)
+54%
|
(5)
+31%
|
(15)
-189%
|
(18)
-18%
|
(16)
+7%
|
(15)
+11%
|
(2)
+86%
|
(4)
-98%
|
(5)
-10%
|
(17)
-266%
|
(14)
+17%
|
(13)
+4%
|
(14)
-3%
|
(1)
+92%
|
(7)
-552%
|
(5)
+27%
|
(5)
+9%
|
(3)
+27%
|
(12)
-273%
|
(10)
+17%
|
(10)
N/A
|
(10)
+5%
|
1
N/A
|
(1)
N/A
|
(1)
-41%
|
(1)
+8%
|
(1)
+36%
|
(2)
-141%
|
|