| No. of Months |
9 |
12 |
12 |
12 |
12 |
| Actual / Restated |
Unaudited |
Actual |
Actual |
Actual |
Actual |
| |
| REVENUE |
1,012,966 |
1,407,571 |
1,493,111 |
942,557 |
876,015 |
| Cost of sales |
(731,528) |
(958,746) |
(1,038,476) |
(492,830) |
(513,618) |
| GROSS PROFIT |
281,438 |
448,825 |
454,635 |
449,727 |
362,397 |
| |
| OTHER ITEMS OF INCOME |
|
| Other income |
35,165 |
321,418 |
146,215 |
28,917 |
92,191 |
| |
| OTHER ITEMS OF EXPENSE |
|
| Administrative and other expenses |
(222,474) |
(725,871) |
(451,258) |
(774,942) |
(336,509) |
| OPERATING PROFIT |
94,129 |
44,372 |
149,592 |
(296,298) |
118,079 |
| Finance income |
6,135 |
7,378 |
7,106 |
11,096 |
6,549 |
| Finance costs |
(101,210) |
(174,341) |
(206,522) |
(193,412) |
(201,451) |
| Share of results of jointly controlled entities |
1,651 |
5,466 |
17,741 |
10,682 |
22,254 |
| Share of results of results of an associate |
- |
- |
(67,963) |
(4,428) |
18,587 |
| PROFIT/(LOSS) BEFORE TAX |
705 |
(117,125) |
(100,046) |
(472,360) |
(35,982) |
| Income tax expense |
(39,218) |
(115,947) |
(33,117) |
61,763 |
5,909 |
| (LOSS)/PROFIT, NET OF TAX |
(38,513) |
(233,072) |
(133,163) |
(410,597) |
(30,073) |
| |
| OTHER COMPREHENSIVE (LOSS)/INCOME TO BE RECLASSIFIED TO PROFIT AND LOSS IN SUBSEQUENT PERIOD |
|
| Foreign currency translation |
(206) |
(484) |
200 |
(324) |
265 |
| TOTAL COMPREHENSIVE INCOME/(LOSS) |
(38,719) |
(233,556) |
(132,963) |
(410,921) |
(29,808) |
| |
| (LOSS)/PROFIT ATTRIBUTABLE TO: |
|
| Equity holders of the Company |
(62,596) |
(208,515) |
(174,188) |
(435,587) |
(52,171) |
| Holders of perpetual bond |
26,398 |
44,143 |
44,605 |
42,148 |
22,633 |
| Non–controlling interests |
(2,315) |
(68,700) |
(3,580) |
(17,158) |
(535) |
| |
(38,513) |
(233,072) |
(133,163) |
(410,597) |
(30,073) |
| |
| TOTAL COMPREHENSIVE (LOSS)/INCOME ATTRIBUTABLE TO: |
|
| Equity holders of the Company |
(62,802) |
(208,999) |
(173,988) |
(435,911) |
(51,906) |
| Holders of perpetual bond |
26,398 |
44,143 |
44,605 |
42,148 |
22,633 |
| Non–controlling interests |
(2,315) |
(68,700) |
(3,580) |
(17,158) |
(535) |
| |
(38,719) |
(233,556) |
(132,963) |
(410,921) |
(29,808) |
| |
| (LOSS)/EARNINGS PER SHARE ATTRIBUTABLE TO OWNERS OF THE PARENT (SEN PER SHARE) |
|
| Basic |
(2.56) |
(9.11) |
(8.01) |
(24.73) |
(3.60) |
| Diluted |
(2.48) |
(8.15) |
(6.98) |
(17.97) |
(2.14) |