Kotra Industries Bhd
KLSE:KOTRA
Balance Sheet
Balance Sheet Decomposition
Kotra Industries Bhd
Kotra Industries Bhd
Balance Sheet
Kotra Industries Bhd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
1
|
2
|
2
|
4
|
0
|
3
|
7
|
8
|
12
|
11
|
16
|
13
|
12
|
16
|
17
|
8
|
7
|
7
|
0
|
0
|
0
|
5
|
32
|
|
| Cash |
0
|
1
|
2
|
2
|
4
|
0
|
3
|
7
|
8
|
12
|
11
|
16
|
13
|
12
|
16
|
17
|
8
|
7
|
7
|
0
|
0
|
0
|
5
|
32
|
|
| Short-Term Investments |
2
|
1
|
1
|
0
|
4
|
6
|
10
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
22
|
42
|
61
|
66
|
82
|
61
|
19
|
|
| Total Receivables |
13
|
16
|
21
|
25
|
27
|
35
|
36
|
39
|
40
|
38
|
45
|
49
|
47
|
38
|
40
|
42
|
40
|
34
|
26
|
25
|
44
|
37
|
38
|
35
|
|
| Accounts Receivables |
13
|
15
|
19
|
24
|
26
|
33
|
26
|
31
|
38
|
35
|
42
|
49
|
46
|
36
|
38
|
37
|
38
|
32
|
25
|
23
|
35
|
35
|
36
|
33
|
|
| Other Receivables |
0
|
1
|
2
|
1
|
1
|
3
|
10
|
8
|
2
|
2
|
3
|
1
|
1
|
2
|
2
|
4
|
3
|
2
|
1
|
2
|
9
|
2
|
2
|
2
|
|
| Inventory |
9
|
11
|
9
|
14
|
13
|
16
|
17
|
21
|
28
|
24
|
35
|
29
|
39
|
37
|
34
|
41
|
36
|
38
|
39
|
34
|
46
|
59
|
55
|
52
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
6
|
2
|
4
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| Total Current Assets |
26
|
29
|
34
|
42
|
48
|
57
|
67
|
69
|
76
|
74
|
91
|
101
|
101
|
90
|
90
|
99
|
97
|
101
|
115
|
128
|
181
|
185
|
159
|
138
|
|
| PP&E Net |
23
|
23
|
22
|
26
|
29
|
25
|
38
|
122
|
161
|
172
|
165
|
161
|
170
|
163
|
162
|
151
|
144
|
143
|
132
|
120
|
110
|
137
|
178
|
209
|
|
| PP&E Gross |
23
|
23
|
22
|
26
|
29
|
25
|
38
|
122
|
161
|
172
|
165
|
161
|
170
|
163
|
0
|
0
|
0
|
0
|
132
|
120
|
110
|
137
|
178
|
209
|
|
| Accumulated Depreciation |
6
|
8
|
9
|
11
|
13
|
14
|
17
|
20
|
22
|
24
|
35
|
44
|
55
|
68
|
0
|
0
|
0
|
0
|
133
|
147
|
160
|
173
|
186
|
198
|
|
| Intangible Assets |
1
|
1
|
1
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
3
|
7
|
7
|
0
|
0
|
|
| Total Assets |
49
N/A
|
53
+8%
|
57
+7%
|
68
+20%
|
78
+15%
|
89
+14%
|
110
+24%
|
197
+79%
|
243
+23%
|
247
+2%
|
258
+4%
|
263
+2%
|
272
+3%
|
254
-7%
|
254
0%
|
252
-1%
|
243
-4%
|
246
+1%
|
253
+3%
|
253
0%
|
299
+18%
|
330
+10%
|
339
+3%
|
348
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3
|
5
|
4
|
8
|
9
|
9
|
13
|
19
|
16
|
15
|
18
|
19
|
21
|
18
|
13
|
22
|
20
|
18
|
18
|
15
|
19
|
21
|
18
|
13
|
|
| Accrued Liabilities |
1
|
2
|
2
|
1
|
3
|
3
|
5
|
5
|
6
|
5
|
7
|
5
|
5
|
3
|
0
|
0
|
0
|
0
|
8
|
7
|
9
|
11
|
8
|
10
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
13
|
25
|
24
|
34
|
34
|
29
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
1
|
2
|
8
|
9
|
30
|
16
|
12
|
13
|
14
|
12
|
8
|
1
|
1
|
1
|
|
| Other Current Liabilities |
1
|
2
|
2
|
2
|
1
|
2
|
3
|
5
|
3
|
8
|
5
|
6
|
6
|
6
|
10
|
12
|
10
|
10
|
4
|
4
|
19
|
26
|
33
|
36
|
|
| Total Current Liabilities |
5
|
8
|
7
|
11
|
12
|
14
|
25
|
42
|
55
|
59
|
64
|
65
|
69
|
56
|
54
|
51
|
41
|
41
|
44
|
38
|
54
|
58
|
61
|
60
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
63
|
85
|
88
|
91
|
90
|
84
|
76
|
67
|
57
|
46
|
31
|
18
|
7
|
0
|
0
|
0
|
2
|
|
| Deferred Income Tax |
2
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
|
| Total Liabilities |
6
N/A
|
9
+52%
|
8
-17%
|
12
+55%
|
13
+8%
|
14
+11%
|
28
+97%
|
106
+274%
|
140
+33%
|
147
+5%
|
155
+6%
|
155
0%
|
153
-1%
|
132
-14%
|
122
-7%
|
110
-10%
|
90
-19%
|
74
-17%
|
63
-15%
|
46
-27%
|
55
+19%
|
59
+8%
|
64
+7%
|
68
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
28
|
28
|
28
|
28
|
28
|
28
|
62
|
62
|
62
|
62
|
62
|
64
|
66
|
66
|
66
|
68
|
69
|
80
|
82
|
85
|
85
|
85
|
86
|
86
|
|
| Retained Earnings |
12
|
13
|
18
|
25
|
34
|
43
|
20
|
29
|
41
|
39
|
40
|
44
|
52
|
55
|
64
|
74
|
85
|
92
|
108
|
122
|
159
|
186
|
189
|
194
|
|
| Additional Paid In Capital |
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
43
N/A
|
44
+2%
|
49
+12%
|
56
+14%
|
65
+16%
|
74
+14%
|
82
+10%
|
91
+11%
|
103
+13%
|
101
-2%
|
102
+1%
|
108
+6%
|
119
+10%
|
122
+2%
|
131
+8%
|
142
+8%
|
153
+8%
|
172
+12%
|
190
+10%
|
206
+9%
|
244
+18%
|
271
+11%
|
275
+2%
|
280
+2%
|
|
| Total Liabilities & Equity |
49
N/A
|
53
+8%
|
57
+7%
|
68
+20%
|
78
+15%
|
89
+14%
|
110
+24%
|
197
+79%
|
243
+23%
|
247
+2%
|
258
+4%
|
263
+2%
|
272
+3%
|
254
-7%
|
254
0%
|
252
-1%
|
243
-4%
|
246
+1%
|
253
+3%
|
253
0%
|
299
+18%
|
330
+10%
|
339
+3%
|
348
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
124
|
124
|
124
|
124
|
125
|
56
|
124
|
124
|
124
|
124
|
124
|
128
|
132
|
132
|
132
|
133
|
134
|
144
|
145
|
148
|
148
|
148
|
148
|
148
|
|