| No. of Months |
6 |
12 |
12 |
12 |
12 |
| Actual / Restated |
Unaudited |
Actual |
Actual |
Actual |
Actual |
| Revenue (RM'000) |
721,242 |
942,557 |
876,015 |
1,062,571 |
1,135,843 |
| Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA) (RM'000) |
104,591 |
(256,726) |
155,580 |
414,934 |
449,835 |
| (Loss)/Profit Before Taxation (L/PBT) (RM'000) |
2,601 |
(472,360) |
(35,982) |
238,404 |
367,474 |
| (Loss)/Profit After Taxation (L/PAT) (RM'000) |
18,989 |
(410,597) |
(30,073) |
146,557 |
339,335 |
| (Loss)/Profit Attributable To Owners Of The Parent (RM'000) |
(4,929) |
(435,587) |
(52,171) |
91,307 |
320,759 |
| Total Assets (RM'000) |
12,451,488 |
12,279,373 |
12,295,741 |
11,801,731 |
11,289,985 |
| Total Equity (RM'000) |
5,960,608 |
5,755,011 |
5,984,117 |
5,759,306 |
5,648,688 |
| Basic (Loss)/Earnings Per Share (sen) |
(0.24) |
(24.73) |
(3.60) |
6.37 |
22.28 |
| Net Dividends Per Share (sen) |
- |
- |
- |
- |
2.78 |
| Net Assets Per Share (RM) |
1.97 |
2.17 |
3.21 |
3.22 |
3.20 |
| Net Gearing Ratio (times) |
0.51 |
0.54 |
0.55 |
0.52 |
0.31 |
| Return on Shareholders' Equity (Parent) (%) |
(0.11) |
(10.20) |
(1.13) |
1.94 |
6.88 |
| No. of Shares Oustanding ('000) * |
2,266,339 |
1,970,420 |
1,443,081 |
1,462,047 |
1,454,934 |