|
| | CONTINUING OPERATIONS | | Revenue | 27,386 | 29,020 | 43,380 | 37,289 | | Other Income / (Losses) | 5 | 865 | 80 | 163 | | Operating Expenses | (15,536) | (14,490) | (21,420) | (19,554) | | Earnings / (Loss) Before Interest, Tax, Depreciation & Amortisation (EBITDA) | 11,856 | 15,396 | 22,041 | 17,899 | | Depreciation & Amortisation | (4,378) | (4,326) | (5,889) | (1,098) | | Earnings / (Loss) Before Interest & Tax (EBIT) | 7,477 | 11,070 | 16,152 | 16,800 | | Share Of Results Of Associates & Jointly Controlled Entities | 60 | 129 | 18 | - | | Net Finance Income / (Cost) | (176) | 83 | 184 | 85 | | Profit / (Loss) Before Taxation | 7,362 | 11,281 | 16,354 | 16,886 | | Taxation (& Zakat) | (2,287) | (3,000) | (4,570) | (4,565) | | Profit / (Loss) For The Year From Continuing Operations | 5,075 | 8,282 | 11,784 | 12,321 | | Pre-Acquisition Profit / (Loss) | - | - | - | - | | | |||||||
| DISCONTINUED OPERATIONS | | Profit / (Loss) After Tax From / Disposal Of Discontinued Operations | - | - | - | - | | | |||||||
| 5,075 | 8,282 | 11,784 | 12,321 | | | |||||||
| ATTRIBUTABLE TO: | | Equity Holders Of The Company | 5,075 | 8,282 | 12,119 | 12,321 | | Minority Interests | - | - | (334) | - | | | |||||||
| 5,075 | 8,282 | 11,784 | 12,321 | | | |||||||
| OTHER DATA: | | Earnings / (Loss) Per Share (sen) | | Basic EPS | 0.83 | 1.44 | 2.17 | 2.20 | | Diluted EPS | 0.83 | 1.44 | 2.17 | 2.20 | | | |||||||
| DETAILED BREAKDOWN OF ITEMS: | | Gross Profit / (Loss) Disclosure | | Revenue | 27,386 | 29,020 | 43,380 | 37,289 | | Cost Of Sales | (9,285) | (10,239) | (15,563) | (11,585) | | 18,101 | 18,781 | 27,817 | 25,704 | | | |||||||
| Adjusted EBITDA Disclosure | | Earnings / (Loss) Before Interest, Tax, Depreciation & Amortisation (EBITDA) | 11,856 | 15,396 | 22,041 | 17,899 | | Adjusted For: | | Other Income / (Losses) | 5 | 865 | 80 | 163 | | 11,851 | 14,530 | 21,960 | 17,735 | | | |||||||
| Net Finance Income / (Cost) | | Finance Cost | (367) | (132) | (41) | (30) | | Finance Income | 191 | 215 | 226 | 115 | | (176) | 83 | 184 | 85 |
|