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 |