First Time Loading...

Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP

Watchlist Manager
Silverlake Axis Ltd (Pre Reincorporation) Logo
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Watchlist
Price: 0.29 SGD -1.69% Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

1.6B
+10%
Assets
Growth Rates:
1 Year
+9%
3 Years
+11%
5 Years
+62%
7 Years
+88%
10 Years
+120%
497m
+1%
Liabilities
Growth Rates:
1 Year
-6%
3 Years
-31%
5 Years
+3%
7 Years
+99%
10 Years
+219%
1.1B
+14%
Equity
Growth Rates:
1 Year
+18%
3 Years
+52%
5 Years
+117%
7 Years
+84%
10 Years
+93%

Balance Sheet Decomposition
Silverlake Axis Ltd (Pre Reincorporation)

1.6B
Assets
497m
Liabilities
1.6B
Assets
497m
Liabilities
Current Assets 1.1B
Cash & Short-Term Investments 768.2m
Receivables 350.5m
Other Current Assets 8.3m
Non-Current Assets 506.2m
Long-Term Investments 8.5m
PP&E 38.4m
Intangibles 409.3m
Other Non-Current Assets 50m
Current Liabilities 253.4m
Accounts Payable 112.3m
Other Current Liabilities 141.1m
Non-Current Liabilities 243.6m
Long-Term Debt 172m
Other Non-Current Liabilities 71.7m

Balance Sheet
Silverlake Axis Ltd (Pre Reincorporation)

Rotate your device to view
Balance Sheet
Currency: MYR
Jun-2014 Jun-2015 Jun-2016 Jun-2017 Jun-2018 Jun-2019 Jun-2020 Jun-2021 Jun-2022 Jun-2023
Assets
Cash & Cash Equivalents
117
120
169
127
304
442
497
417
558
504
Cash
117
120
169
127
0
0
0
0
0
0
Cash Equivalents
0
0
0
0
304
442
497
417
558
504
Short-Term Investments
232
209
65
888
194
181
340
316
261
264
Total Receivables
163
140
258
208
246
209
206
208
221
351
Accounts Receivables
116
100
193
172
188
184
188
189
191
328
Other Receivables
47
40
65
36
58
25
18
19
30
22
Inventory
0
0
0
0
0
1
1
1
0
0
Other Current Assets
5
7
10
12
10
9
7
7
7
8
Total Current Assets
516
477
502
1 234
754
842
1 051
949
1 047
1 127
PP&E Net
13
13
17
19
20
15
42
38
36
38
PP&E Gross
13
13
17
19
20
15
42
38
36
38
Accumulated Depreciation
10
9
11
12
14
11
43
50
56
19
Intangible Assets
74
66
98
98
99
145
156
173
199
258
Goodwill
88
90
108
111
108
137
144
145
143
152
Note Receivable
0
0
0
0
0
0
0
0
0
0
Long-Term Investments
74
131
138
30
10
18
9
0
9
8
Other Long-Term Assets
2
2
6
6
16
26
66
60
58
50
Other Assets
88
90
108
111
108
137
144
145
143
152
Total Assets
767
N/A
779
+2%
869
+11%
1 498
+72%
1 007
-33%
1 182
+17%
1 468
+24%
1 364
-7%
1 492
+9%
1 633
+9%
Liabilities
Accounts Payable
72
75
18
7
4
11
9
4
7
15
Accrued Liabilities
0
0
13
8
17
16
15
12
12
9
Short-Term Debt
0
0
72
88
24
10
0
0
0
0
Current Portion of Long-Term Debt
1
1
1
1
1
1
10
9
8
8
Other Current Liabilities
41
42
117
152
162
184
470
205
243
222
Total Current Liabilities
115
118
221
256
209
222
504
231
270
253
Long-Term Debt
3
2
2
2
3
63
141
17
193
172
Deferred Income Tax
12
16
19
40
32
33
61
50
42
44
Minority Interest
0
0
0
0
0
0
0
0
13
14
Other Liabilities
20
5
8
8
241
271
15
12
12
14
Total Liabilities
150
N/A
140
-7%
249
+79%
306
+23%
484
+58%
590
+22%
722
+22%
310
-57%
530
+71%
497
-6%
Equity
Common Stock
158
158
191
191
191
191
191
191
1 845
1 845
Retained Earnings
213
214
249
794
155
354
434
701
622
510
Additional Paid In Capital
252
259
229
232
234
237
237
186
0
0
Treasury Stock
1
8
75
87
69
82
139
26
198
197
Other Equity
6
17
26
62
12
108
24
1
64
3
Total Equity
616
N/A
639
+4%
619
-3%
1 192
+93%
523
-56%
592
+13%
747
+26%
1 054
+41%
962
-9%
1 136
+18%
Total Liabilities & Equity
767
N/A
779
+2%
869
+11%
1 498
+72%
1 007
-33%
1 182
+17%
1 468
+24%
1 364
-7%
1 492
+9%
1 633
+9%
Shares Outstanding
Common Shares Outstanding
2 694
2 245
2 654
2 647
2 656
2 645
2 589
2 676
2 510
2 512

See Also

Summary
5CP intrinsic value, competitors valuation, and company profile.
DCF Valuation
5CP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
5CP stock valuation using valuation multiples.
Wall Street Estimates
5CP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
5CP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.