| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Income Statement | 29 Apr '22 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 29 Sep '17 |
|---|
| Revenue | 1.60 | 103.67 | 24.06 | 1.92 | 45.34 |
| Operating Profit / Loss | (84.34) | (119.45) | 0.48 | (11.65) | (1.90) |
| Net Interest | (1.67) | (0.80) | 0.46 | (2.01) | (0.80) |
| Pre Tax Profit | (86.01) | (120.25) | 0.94 | (13.65) | (2.70) |
| Post Tax Profit | (86.01) | (121.56) | 0.85 | (13.66) | (2.70) |
| Profit for the Period | (86.01) | (121.57) | 0.85 | (13.66) | (2.70) |
| Equity Holders of Parent Company | (86.01) | (121.55) | 0.73 | (13.66) | (2.70) |
| Minority Interests | 0.00 | (0.02) | 0.12 | 0.00 | n/a |
| | | | | | |
| Continuing EPS | | | | | |
| Earnings per Share (Basic) | (15.05MYX) | (29.00MYX) | 0.20MYX | (3.19MYX) | (1.00MYX) |
| Earnings per Share (Diluted) | (15.05MYX) | (29.00MYX) | 0.20MYX | (3.19MYX) | (1.00MYX) |
| Earnings per Share (Adjusted) | (15.05MYX) | (29.00MYX) | 0.20MYX | (3.19MYX) | (1.00MYX) |
| Continuing and Discontinued EPS | | | | | |
| Earnings per Share (Basic) | (15.05MYX) | (29.00MYX) | 0.20MYX | (3.19MYX) | (1.00MYX) |
| Earnings per Share (Diluted) | (15.05MYX) | (29.00MYX) | 0.20MYX | (3.19MYX) | (1.00MYX) |
| Earnings per Share (Adjusted) | (15.05MYX) | (29.00MYX) | 0.20MYX | (3.19MYX) | (1.00MYX) |
| | | | | | |
| Dividend per Share | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| | Millions | Millions | Millions | Millions | Millions |
| Balance Sheet | 29 Apr '22 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 29 Sep '17 |
|---|
| Non-Current Assets | | | | | |
| Intangible Assets | n/a | 0.72 | 0.78 | 0.83 | 0.90 |
| Property, Plant and Equipment | n/a | 93.54 | 49.54 | 41.64 | 36.54 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Assets | n/a | 94.26 | 50.32 | 42.47 | 37.44 |
| | | | | | |
| Current Assets | | | | | |
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 5.47 | 17.15 | 17.06 | 21.77 | 1.88 |
| Cash at Bank and in Hand | 0.01 | 2.29 | 0.08 | 0.47 | 0.10 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | n/a | 2.19 | 60.06 | 35.04 | 72.06 |
| Total Current Assets | 5.48 | 21.62 | 77.20 | 57.28 | 74.04 |
| | | | | | |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 5.48 | 115.88 | 127.52 | 99.75 | 111.48 |
| | | | | | |
| Current Liabilities | | | | | |
| Borrowings | n/a | n/a | 15.44 | 9.29 | 11.16 |
| Other Current Liabilities | 3.12 | 112.76 | 52.79 | 30.89 | 48.14 |
| Total Current Liabilities | 3.12 | 112.76 | 68.23 | 40.18 | 59.30 |
| | | | | | |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | | |
| Non-Current Liabilities | | | | | |
| Borrowings | n/a | 62.33 | 5.82 | 0.39 | 0.48 |
| Provisions | n/a | 0.08 | 0.08 | n/a | n/a |
| Other Non-Current Liabilities | 0.78 | 2.41 | 2.41 | 7.97 | 4.41 |
| Total Non-Current Liabilities | 0.78 | 64.82 | 8.31 | 8.36 | 4.89 |
| | | | | | |
| Net Assets | 1.58 | (61.69) | 50.98 | 51.22 | 47.29 |
| | | | | | |
| Capital and Reserves | | | | | |
| Share Capital | 74.93 | 69.46 | 61.05 | 61.05 | 43.95 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | (0.23) | (6.61) | (6.71) | (6.53) | (7.01) |
| Retained Earnings | (73.12) | (124.69) | (3.53) | (3.35) | 10.31 |
| Shareholders Funds | 1.58 | (61.84) | 50.81 | 51.17 | 47.25 |
| | | | | | |
| Minority Interests / Other Equity | n/a | 0.15 | 0.16 | 0.04 | 0.04 |
| Total Equity | 1.58 | (61.69) | 50.98 | 51.22 | 47.29 |
| | | | | | |
| | 29 Apr '22 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 29 Sep '17 |
|---|
| Operating Margin | (5,274.67%) | (115.22%) | 2.00% | (605.35%) | (4.19%) |
| Return on Capital Employed | (4,022.43%) | 1,706,330.02% | 0.67% | (15.49%) | (3.27%) |
| Dividend Cover | n/a | n/a | n/a | n/a | n/a |
| Dividend Yield | n/a | n/a | n/a | n/a | n/a |
| PE Ratio | n/a | n/a | 100.00 | n/a | n/a |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | 0.00MYR | (0.08MYR) | 0.07MYR | 0.07MYR | 0.06MYR |