| No. of Months |
3 |
12 |
12 |
12 |
12 |
| Actual / Restated |
Unaudited |
Actual |
Actual |
Actual |
Actual |
| Revenue (RM'000) |
313,680 |
1,500,977 |
1,407,571 |
1,493,111 |
942,557 |
| Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA) (RM'000) |
31,872 |
144,773 |
73,075 |
186,288 |
(256,726) |
| (Loss)/Profit Before Tax (L/PBT) (RM'000) |
(12,786) |
(12,858) |
(117,125) |
(100,046) |
(472,360) |
| (Loss)/Profit After Tax (L/PAT) (RM'000) |
(16,098) |
(90,190) |
(233,072) |
(133,163) |
(410,597) |
| (Loss)/Profit Attributable To Owners Of The Parent (RM'000) |
(23,120) |
(118,825) |
(208,515) |
(174,188) |
(435,587) |
| Total Assets (RM'000) |
11,007,196 |
10,718,265 |
10,485,562 |
11,978,611 |
12,279,373 |
| Total Equity (RM'000) |
5,040,346 |
5,159,148 |
5,381,931 |
5,806,685 |
5,755,011 |
| Basic (Loss)/Earnings Per Share (sen) |
(0.96) |
(4.87) |
(9.11) |
(8.01) |
(24.73) |
| Net Dividends Per Share (sen) |
- |
- |
- |
- |
- |
| Net Assets Per Share (RM) |
1.62 |
1.63 |
1.67 |
1.90 |
2.17 |
| Net Gearing Ratio (times) |
0.46 |
0.41 |
0.30 |
0.46 |
0.54 |
| Return on Shareholders' Equity (Parent) (%) |
(0.59) |
(3.02) |
(5.07) |
(4.05) |
(10.20) |
| No. of Shares Oustanding ('000) * |
2,412,664 |
2,412,754 |
2,466,953 |
2,266,339 |
1,970,420 |