Magni-Tech Industries Bhd
KLSE:MAGNI
Balance Sheet
Balance Sheet Decomposition
Magni-Tech Industries Bhd
Current Assets | 884.3m |
Cash & Short-Term Investments | 419m |
Receivables | 200.1m |
Other Current Assets | 265.3m |
Non-Current Assets | 94.9m |
Long-Term Investments | 40.1m |
PP&E | 54.9m |
Balance Sheet
Magni-Tech Industries Bhd
Apr-2015 | Apr-2016 | Apr-2017 | Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2023 | Apr-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3
|
4
|
4
|
2
|
3
|
4
|
5
|
7
|
425
|
539
|
|
Cash |
3
|
4
|
4
|
2
|
3
|
4
|
5
|
7
|
425
|
539
|
|
Short-Term Investments |
66
|
60
|
49
|
48
|
208
|
272
|
336
|
395
|
0
|
420
|
|
Total Receivables |
81
|
91
|
121
|
92
|
105
|
106
|
110
|
109
|
151
|
114
|
|
Accounts Receivables |
81
|
91
|
120
|
90
|
103
|
103
|
109
|
103
|
151
|
106
|
|
Other Receivables |
0
|
1
|
1
|
3
|
1
|
3
|
1
|
5
|
0
|
8
|
|
Inventory |
64
|
116
|
146
|
153
|
198
|
228
|
249
|
267
|
262
|
316
|
|
Other Current Assets |
2
|
16
|
11
|
7
|
9
|
15
|
12
|
4
|
0
|
10
|
|
Total Current Assets |
216
|
288
|
331
|
302
|
523
|
625
|
712
|
781
|
839
|
979
|
|
PP&E Net |
58
|
57
|
57
|
63
|
63
|
58
|
58
|
58
|
57
|
54
|
|
PP&E Gross |
58
|
57
|
57
|
63
|
63
|
58
|
58
|
58
|
0
|
54
|
|
Accumulated Depreciation |
88
|
91
|
79
|
82
|
81
|
83
|
85
|
87
|
0
|
93
|
|
Long-Term Investments |
63
|
54
|
97
|
162
|
18
|
19
|
19
|
26
|
19
|
22
|
|
Total Assets |
337
N/A
|
399
+18%
|
484
+21%
|
527
+9%
|
604
+15%
|
702
+16%
|
789
+12%
|
865
+10%
|
916
+6%
|
1 055
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
44
|
58
|
50
|
45
|
57
|
73
|
71
|
85
|
93
|
280
|
|
Accrued Liabilities |
6
|
3
|
6
|
6
|
5
|
6
|
5
|
4
|
0
|
6
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
8
|
8
|
14
|
6
|
6
|
9
|
14
|
8
|
4
|
11
|
|
Total Current Liabilities |
58
|
69
|
70
|
56
|
69
|
88
|
90
|
97
|
97
|
153
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Deferred Income Tax |
7
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
8
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
64
N/A
|
76
+18%
|
75
0%
|
62
-17%
|
75
+20%
|
94
+26%
|
96
+2%
|
103
+7%
|
103
+1%
|
160
+55%
|
|
Equity | |||||||||||
Common Stock |
108
|
163
|
163
|
163
|
163
|
217
|
217
|
217
|
217
|
217
|
|
Retained Earnings |
161
|
160
|
246
|
302
|
367
|
392
|
477
|
539
|
596
|
676
|
|
Additional Paid In Capital |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
2
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Total Equity |
273
N/A
|
323
+18%
|
409
+27%
|
465
+14%
|
530
+14%
|
608
+15%
|
693
+14%
|
762
+10%
|
812
+7%
|
895
+10%
|
|
Total Liabilities & Equity |
337
N/A
|
399
+18%
|
484
+21%
|
527
+9%
|
604
+15%
|
702
+16%
|
789
+12%
|
865
+10%
|
916
+6%
|
1 055
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
434
|
434
|
434
|
434
|
434
|
433
|
433
|
433
|
433
|
433
|