Content on this page requires a newer version of Adobe Flash Player.

Get Adobe Flash player

  Ratio Analysis
  <------------------ Actual ------------------> <----------------------------------------- Proforma (1) ----------------------------------------->
  (12 Months)
(Unaudited)		 (15 Months)
(Audited)		       3-month ended
FYE 31 December 2011 2010 2010 2009 2008 31 Dec 2007
  RM'000 RM'000 RM'000 RM'000 RM'000 RM'000
KEY FINANCIAL DATA
KEY FINANCIALS
Revenue 36,548 16,554 23,376 13,150 6,533 3,502
EBITDA 17,230 11,298(2) 9,245 4,234 2,187 969
Profit After Taxation 15,240 10,282(2) 7,737 3,358 1,412 705

RATIO ANALYSIS
PER SHARE DATA
Basic EPS (sen) 6.76 14.87(2) 5.95 2.58 1.09 0.54
PROFITABILITY MARGINS
EBITDA Margin (%) 47.1 68.2(2) 39.5 32.2 33.5 27.7
Net Profit Margin (%) 41.7 62.1(2) 33.1 25.5 21.6 20.1

Notes:-
(1) On the assumption that the Group's current structure had been in existence.
(2) Inclusive of exceptional gain on negative goodwill pursuant to the Acquisition.