NATGATE
0270
CIMB
1023
MAYBANK
1155
4
GENM
4715
5
YTLPOWR
6742
(Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (Q3)Jun 30, 2023 | (Q2)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 6.69%2.63B | -4.33%2.39B | -4.33%2.39B | -7.94%2.57B | -6.00%2.68B | -24.66%2.46B | -12.33%2.5B | -12.33%2.5B | -17.77%2.8B | -28.22%2.85B |
-Cash and cash equivalents | 9.21%2.62B | 0.06%2.38B | 0.06%2.38B | -7.81%2.56B | -4.93%2.67B | -25.44%2.4B | -14.47%2.38B | -14.47%2.38B | -15.39%2.78B | -0.39%2.81B |
-Including:Cash | ---- | -9.96%1.15B | -9.96%1.15B | ---- | ---- | ---- | 52.84%1.28B | 52.84%1.28B | ---- | ---- |
-Including:Cash equivalents | ---- | 11.67%1.23B | 11.67%1.23B | ---- | ---- | ---- | -43.38%1.1B | -43.38%1.1B | ---- | ---- |
-Short term investments | -90.94%5.61M | -93.15%8.07M | -93.15%8.07M | -24.95%16.31M | -74.75%11.05M | 26.73%61.99M | 77.47%117.8M | 77.47%117.8M | -82.08%21.74M | -96.21%43.78M |
Receivables | 2.21%3.67B | -7.70%2.65B | -7.70%2.65B | 14.76%3.48B | 15.01%3.36B | 12.20%3.59B | 20.43%2.88B | 20.43%2.88B | -13.50%3.04B | -6.95%2.93B |
-Accounts receivable | 2.22%3.6B | -6.06%2.13B | -6.06%2.13B | 16.17%3.4B | 16.41%3.29B | 13.53%3.52B | 18.65%2.27B | 18.65%2.27B | -15.23%2.92B | -8.74%2.83B |
-Gross accounts receivable | ---- | -6.26%2.15B | -6.26%2.15B | ---- | ---- | ---- | 18.46%2.29B | 18.46%2.29B | ---- | ---- |
-Bad debt provision | ---- | 24.27%-19.06M | 24.27%-19.06M | ---- | ---- | ---- | -3.63%-25.17M | -3.63%-25.17M | ---- | ---- |
-Other receivables | 1.69%70.79M | -13.85%523.06M | -13.85%523.06M | -21.45%88.98M | -25.15%73.45M | -29.65%69.61M | 27.59%607.15M | 27.59%607.15M | 82.91%113.28M | 113.97%98.13M |
Inventory | 30.05%4.16B | 8.56%3.45B | 8.56%3.45B | 1.59%3.42B | -8.84%3.15B | -17.01%3.2B | -24.98%3.18B | -24.98%3.18B | -25.01%3.36B | -13.54%3.45B |
Prepaid assets | ---- | -62.50%153.33M | -62.50%153.33M | ---- | ---- | ---- | 128.83%408.91M | 128.83%408.91M | ---- | ---- |
Tax assets-Current | -27.98%169.16M | 0.56%475.69M | 0.56%475.69M | -5.15%220.9M | 68.86%249.4M | 194.63%234.86M | 53.48%473.06M | 53.48%473.06M | 469.39%232.9M | 422.97%147.7M |
Hedging assets-current | -18.93%56.17M | 330.07%204.99M | 330.07%204.99M | -84.52%12.07M | -20.70%68.12M | -54.54%69.29M | -91.26%47.66M | -91.26%47.66M | -75.69%77.98M | -60.78%85.9M |
Total current assets | 11.79%10.68B | -1.62%9.33B | -1.62%9.33B | 2.12%9.71B | 0.49%9.51B | -9.47%9.56B | -9.75%9.48B | -9.75%9.48B | -19.14%9.51B | -16.67%9.46B |
Non current assets | ||||||||||
Net PPE | 1.09%14.88B | 2.03%14.32B | 2.03%14.32B | 5.27%14.91B | 9.81%14.93B | 11.01%14.72B | 5.88%14.03B | 5.88%14.03B | 7.10%14.16B | 3.57%13.59B |
-Gross PP&E | 1.09%14.88B | 3.21%22.97B | 3.21%22.97B | 5.27%14.91B | 9.81%14.93B | 11.01%14.72B | 8.39%22.26B | 8.39%22.26B | 7.10%14.16B | 3.57%13.59B |
-Accumulated depreciation | ---- | -5.22%-8.65B | -5.22%-8.65B | ---- | ---- | ---- | -12.96%-8.22B | -12.96%-8.22B | ---- | ---- |
Investment properties | 131.80%58.38M | 1.42%2.06B | 1.42%2.06B | --37.09M | --27.35M | --25.19M | 2.23%2.04B | 2.23%2.04B | ---- | ---- |
Total investment | -6.77%3.23B | 1.62%3.15B | 1.62%3.15B | 11.75%3.5B | 13.15%3.48B | 9.23%3.47B | -2.47%3.1B | -2.47%3.1B | 13.79%3.13B | 3.69%3.07B |
-Long-term equity investment | -13.70%2.43B | 1.28%2.39B | 1.28%2.39B | 9.54%2.75B | 14.63%2.76B | 9.38%2.82B | -8.83%2.35B | -8.83%2.35B | 19.69%2.51B | 9.41%2.41B |
-Financial asset investment | ---- | 2.69%765.31M | 2.69%765.31M | ---- | ---- | ---- | 25.10%745.24M | 25.10%745.24M | ---- | ---- |
-Including:Available-for-sale securities | ---- | 4.23%686.8M | 4.23%686.8M | ---- | ---- | ---- | 19.73%658.94M | 19.73%658.94M | ---- | ---- |
-Including:Held to maturity investments | ---- | -9.02%78.52M | -9.02%78.52M | ---- | ---- | ---- | 90.24%86.3M | 90.24%86.3M | ---- | ---- |
-Other investment | 23.26%801.63M | ---- | ---- | 20.69%751.12M | 7.77%716M | 8.60%650.37M | ---- | ---- | -5.05%622.37M | -12.81%664.41M |
Long-term accounts receivable and other receivables | -4.33%382.66M | -2.88%382.72M | -2.88%382.72M | -10.06%414.12M | -4.33%412.43M | -1.03%399.99M | -7.48%394.07M | -7.48%394.07M | 16.07%460.43M | 9.32%431.11M |
Financial assets | -58.14%473K | -63.17%460K | -63.17%460K | -31.05%1.08M | -28.76%1.09M | --1.13M | --1.25M | --1.25M | --1.57M | --1.52M |
Goodwill and other intangible assets | -7.06%413.64M | 33.66%808.36M | 33.66%808.36M | 8.76%431.96M | 14.88%435.84M | 26.07%445.07M | 7.45%604.77M | 7.45%604.77M | 13.49%397.17M | 8.88%379.4M |
-Goodwill | -6.03%367.93M | 3.74%364.89M | 3.74%364.89M | 0.57%381.68M | 5.93%383.45M | 16.53%391.52M | 4.61%351.73M | 4.61%351.73M | 14.25%379.52M | 9.79%361.97M |
-Other intangible assets | -14.63%45.71M | 75.26%443.47M | 75.26%443.47M | 184.84%50.28M | 200.71%52.39M | 214.15%53.54M | 11.68%253.04M | 11.68%253.04M | -0.71%17.65M | -7.04%17.42M |
Deferred tax assets-non current | -4.89%490.99M | 0.26%479.61M | 0.26%479.61M | 38.47%518.73M | 60.93%521.5M | 69.90%516.25M | 48.43%478.37M | 48.43%478.37M | 5.77%374.61M | -3.87%324.06M |
Other non current assets | 0.29%2.02B | ---- | ---- | 0.13%2.01B | 1.10%2.01B | 1.01%2.01B | ---- | ---- | 1.08%2.01B | 0.13%1.99B |
Total non current assets | -0.51%21.48B | 2.70%21.2B | 2.70%21.2B | 6.26%21.82B | 10.21%21.82B | 10.78%21.59B | 4.62%20.65B | 4.62%20.65B | 7.73%20.54B | 3.33%19.79B |
Total assets | 3.26%32.16B | 1.34%30.53B | 1.34%30.53B | 4.95%31.53B | 7.07%31.33B | 3.66%31.14B | -0.37%30.13B | -0.37%30.13B | -2.52%30.05B | -4.12%29.26B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 86.61%5.66B | 63.46%4.87B | 63.46%4.87B | 49.07%3.56B | 46.11%3.34B | 15.02%3.03B | 8.73%2.98B | 8.73%2.98B | -37.15%2.39B | -44.40%2.29B |
-Financial or other derivative investment liabilities | 11.70%62.3M | 3.37%64.15M | 3.37%64.15M | -78.83%26.4M | 12.94%60.61M | -26.45%55.77M | -88.60%62.06M | -88.60%62.06M | -66.60%124.69M | -83.27%53.66M |
-Current debt and capital lease obligation | 88.01%5.6B | 64.74%4.81B | 64.74%4.81B | 56.13%3.53B | 46.91%3.28B | 16.25%2.98B | 32.85%2.92B | 32.85%2.92B | -33.94%2.26B | -41.12%2.23B |
-Including:Current debt | 88.89%5.58B | 65.44%4.78B | 65.44%4.78B | 56.58%3.5B | 47.30%3.26B | 16.23%2.95B | 33.03%2.89B | 33.03%2.89B | -34.17%2.24B | -41.37%2.21B |
-Including:Current capital Lease obligation | -14.95%21.53M | -13.23%22.59M | -13.23%22.59M | 11.33%25.12M | 9.81%25.68M | 18.99%25.31M | 15.63%26.03M | 15.63%26.03M | 1.37%22.57M | -1.28%23.38M |
Payables | 0.57%2.7B | -8.65%1.21B | -8.65%1.21B | 5.86%2.39B | 2.13%2B | -7.61%2.69B | -20.89%1.33B | -20.89%1.33B | -11.75%2.26B | -9.01%1.96B |
-accounts payable | -0.46%2.18B | -8.92%744.81M | -8.92%744.81M | 6.77%2.12B | 4.14%1.96B | 14.84%2.19B | -18.27%817.73M | -18.27%817.73M | -7.40%1.99B | -2.22%1.89B |
-Total tax payable | 30.04%78.77M | 31.78%71.6M | 31.78%71.6M | -9.97%51.94M | -48.94%37.87M | -54.88%60.57M | -67.13%54.34M | -67.13%54.34M | -71.14%57.69M | -67.11%74.17M |
-Dividends payable | 1.67%438.56M | ---- | ---- | 1.67%219.28M | ---- | -49.99%431.37M | ---- | ---- | 0.03%215.69M | ---- |
-Other payable | ---- | -13.00%396.67M | -13.00%396.67M | ---- | ---- | ---- | -11.11%455.95M | -11.11%455.95M | ---- | ---- |
Accrued and deferred income | 33.53%197.59M | 12.57%927.46M | 12.57%927.46M | -2.13%186.83M | -8.99%117.54M | -11.11%147.98M | 13.00%823.87M | 13.00%823.87M | 20.81%190.9M | -14.30%129.14M |
Current liabilities | 45.89%8.56B | 36.63%7.01B | 36.63%7.01B | 26.85%6.14B | 24.79%5.46B | 2.74%5.87B | -0.33%5.13B | -0.33%5.13B | -25.76%4.84B | -31.82%4.38B |
Non current liabilities | ||||||||||
Non current financial liabilities | -9.05%6.79B | -5.17%6.79B | -5.17%6.79B | 7.39%7.82B | 4.76%7.69B | 2.45%7.47B | -2.84%7.16B | -2.84%7.16B | -0.17%7.28B | -0.49%7.34B |
-Long term debt and capital lease obligation | -9.05%6.79B | -5.17%6.79B | -5.17%6.79B | 7.39%7.82B | 4.75%7.69B | 2.45%7.47B | -2.84%7.16B | -2.84%7.16B | -0.17%7.28B | -0.49%7.34B |
-Including:Long term debt | -11.95%6.44B | -8.01%6.44B | -8.01%6.44B | 7.79%7.68B | 5.07%7.54B | 2.52%7.32B | -2.86%7B | -2.86%7B | -0.60%7.13B | -1.06%7.17B |
-Including:Long term capital lease obligation | 131.47%349.46M | 123.19%346.16M | 123.19%346.16M | -10.94%137.32M | -8.92%149.53M | -0.79%150.98M | -2.04%155.1M | -2.04%155.1M | 24.89%154.19M | 33.19%164.19M |
-Derivative product liabilities | ---- | --0 | --0 | --180K | --352K | --248K | --21K | --21K | ---- | ---- |
Long term pension and other post-retirement benefit plans | -3.19%534.99M | 0.89%540.09M | 0.89%540.09M | 1.12%541.28M | 10.76%547.23M | 15.86%552.64M | 10.92%535.3M | 10.92%535.3M | -4.74%535.3M | -11.82%494.04M |
Non current deferred liabilities | -2.24%1.11B | 3.21%1.11B | 3.21%1.11B | 5.16%1.11B | 3.93%1.12B | 3.13%1.13B | -2.01%1.08B | -2.01%1.08B | -3.44%1.05B | -0.43%1.08B |
Non current accrued and deferred income | -12.16%69.9M | -10.69%72.91M | -10.69%72.91M | -10.24%75.25M | -9.87%77.42M | -9.61%79.58M | -9.45%81.63M | -9.45%81.63M | -9.21%83.83M | -8.70%85.91M |
Total non current liabilities | -7.89%8.51B | -3.83%8.51B | -3.83%8.51B | 6.59%9.55B | 4.85%9.43B | 3.13%9.23B | -2.07%8.85B | -2.07%8.85B | -0.94%8.96B | -1.26%9B |
Total liabilities | 13.01%17.07B | 11.02%15.52B | 11.02%15.52B | 13.69%15.68B | 11.38%14.89B | 2.98%15.1B | -1.44%13.98B | -1.44%13.98B | -11.33%13.8B | -13.89%13.37B |
Shareholders'equity | ||||||||||
Share capital | 25.63%1.74B | 25.63%1.74B | 25.63%1.74B | 25.63%1.74B | 25.63%1.74B | 0.25%1.38B | 0.25%1.38B | 0.25%1.38B | 0.25%1.38B | 0.25%1.38B |
-common stock | 25.63%1.74B | 25.63%1.74B | 25.63%1.74B | 25.63%1.74B | 25.63%1.74B | 0.25%1.38B | 0.25%1.38B | 0.25%1.38B | 0.25%1.38B | 0.25%1.38B |
Retained earnings | -1.35%9.49B | -1.11%9.71B | -1.11%9.71B | -0.02%9.72B | -1.23%9.73B | -0.66%9.62B | -2.88%9.82B | -2.88%9.82B | --9.72B | --9.86B |
Less: Treasury stock | 0.00%22.11M | 0.00%22.11M | 0.00%22.11M | 0.00%22.11M | 0.00%22.11M | -9.78%22.11M | -9.78%22.11M | -9.78%22.11M | -9.78%22.11M | -9.78%22.11M |
Other reserves | -18.80%2.57B | -27.43%2.28B | -27.43%2.28B | -8.31%3.09B | 11.74%3.24B | 23.01%3.17B | 11.26%3.14B | 11.26%3.14B | -72.24%3.37B | -75.57%2.9B |
Total stockholders'equity | -2.63%13.78B | -4.29%13.7B | -4.29%13.7B | 0.50%14.53B | 4.07%14.69B | 3.93%14.15B | 0.22%14.32B | 0.22%14.32B | 7.03%14.46B | 6.63%14.12B |
Noncontrolling interests | -30.49%1.31B | -28.62%1.3B | -28.62%1.3B | -26.38%1.32B | -1.58%1.74B | 7.28%1.89B | 3.41%1.83B | 3.41%1.83B | 2.00%1.79B | 1.34%1.76B |
Total equity | -5.91%15.09B | -7.04%15.01B | -7.04%15.01B | -2.47%15.85B | 3.44%16.43B | 4.31%16.04B | 0.57%16.14B | 0.57%16.14B | 6.45%16.25B | 6.02%15.88B |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.