| No. of Months |
12 |
12 |
12 |
12 |
12 |
| Actual / Restated |
Unaudited |
Actual |
Actual |
Actual |
Actual |
| Revenue (RM'000) |
1,398,766 |
1,493,111 |
942,557 |
876,015 |
1,062,571 |
| Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA) (RM'000) |
71,152 |
186,288 |
(256,726) |
155,580 |
414,934 |
| (Loss)/Profit Before Tax (L/PBT) (RM'000) |
(91,741) |
(100,046) |
(472,360) |
(35,982) |
238,404 |
| (Loss)/Profit After Tax (L/PAT) (RM'000) |
(230,741) |
(133,163) |
(410,597) |
(30,073) |
146,557 |
| (Loss)/Profit Attributable To Owners Of The Parent (RM'000) |
(195,912) |
(174,188) |
(435,587) |
(52,171) |
91,307 |
| Total Assets (RM'000) |
10,748,329 |
11,978,611 |
12,279,373 |
12,295,741 |
11,801,731 |
| Total Equity (RM'000) |
5,384,529 |
5,806,685 |
5,755,011 |
5,984,117 |
5,759,306 |
| Basic (Loss)/Earnings Per Share (sen) |
(8.56) |
(8.01) |
(24.73) |
(3.60) |
6.37 |
| Net Dividends Per Share (sen) |
- |
- |
- |
- |
- |
| Net Assets Per Share (RM) |
1.67 |
1.90 |
2.17 |
3.21 |
3.22 |
| Net Gearing Ratio (times) |
0.30 |
0.46 |
0.54 |
0.55 |
0.52 |
| Return on Shareholders' Equity (Parent) (%) |
(4.75) |
(4.05) |
(10.20) |
(1.13) |
1.94 |
| No. of Shares Oustanding ('000) * |
2,466,953 |
2,266,339 |
1,970,420 |
1,443,081 |
1,462,047 |