| Tempoh Berakhir: | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | 2025 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jumlah Hasil | aa.aa | 4,596.77 | 5,614.29 | 8,462.92 | 15,601.88 | 19,015.84 | |||||||||
Pertumbuhan Jumlah Hasil | aa.aa | +45.61% | +22.14% | +50.74% | +84.36% | +21.88% | |||||||||
Kos Hasil | aa.aa | 5,048.31 | 7,807.23 | 9,285.19 | 15,883.83 | 17,361.02 | |||||||||
Untung Kasar | aa.aa | -451.54 | -2,192.94 | -822.27 | -281.96 | 1,654.82 | |||||||||
Pertumbuhan Untung Kasar | aa.aa | -117.83% | -385.66% | +62.5% | +65.71% | +686.91% | |||||||||
% Margin Untung Kasar | aa.aa | -9.82% | -39.06% | -9.72% | -1.81% | 8.7% | |||||||||
Perbelanjaan Operasi Lain, Jumlah | aa.aa | 9,102.75 | 13,498.02 | 17,222.07 | 15,503.6 | 13,212.58 | |||||||||
| |||||||||||||||
Pendapatan Operasi | aa.aa | -9,554.29 | -15,690.96 | -18,044.35 | -15,785.56 | -11,557.75 | |||||||||
Pertumbuhan Pendapatan Operasi | aa.aa | -41.71% | -64.23% | -15% | +12.52% | +26.78% | |||||||||
% Margin EBIT | aa.aa | -207.85% | -279.48% | -213.22% | -101.18% | -60.78% | |||||||||
Perbelanjaan Faedah Bersih | aa.aa | -1,479.67 | -2,118.47 | -168.84 | -1,071.17 | -1,246.23 | |||||||||
Pertumbuhan Perbelanjaan Faedah Bersih | aa.aa | -74.14% | -43.17% | +92.03% | -534.43% | -16.34% | |||||||||
Perbelanjaan Faedah, Jumlah | aa.aa | -1,527.09 | -2,231.13 | -389.34 | -1,383.95 | -1,384.84 | |||||||||
Pendapatan Faedah dan Pelaburan | aa.aa | 47.42 | 112.66 | 220.5 | 312.78 | 138.61 | |||||||||
Perbelanjaan Bukan Operasi Lain, Jumlah | aa.aa | -4,169.97 | 5,302.29 | 126.44 | 611.15 | -2,331.22 | |||||||||
EBT, Tidak Termasuk Item Luar Biasa | aa.aa | -15,203.93 | -12,507.13 | -18,086.74 | -16,245.57 | -15,135.2 | |||||||||
Keuntungan (Kerugian) Atas Jualan Aset | aa.aa | -2.6 | -18.37 | -21.01 | -11.4 | 8.2 | |||||||||
Item Luar Biasa Lain, Jumlah | aa.aa | - | -222.08 | - | -1,576.16 | -502.88 | |||||||||
EBT, Termasuk Item Luar Biasa | aa.aa | -15,206.53 | -12,747.68 | -18,107.76 | -17,833.13 | -15,629.88 | |||||||||
EBT, Termasuk Pertumbuhan Item Luar Biasa | aa.aa | -72.74% | +16.17% | -42.05% | +1.52% | +12.35% | |||||||||
EBT, Termasuk Margin Item Luar Biasa | aa.aa | -330.81% | -227.06% | -213.97% | -114.3% | -82.19% | |||||||||
Perbelanjaan Cukai Pendapatan | aa.aa | -14.63 | -49.02 | 224.36 | 3.35 | -433.22 | |||||||||
Pendapatan Bersih kepada Syarikat | aa.aa | -15,191.9 | -12,698.66 | -18,332.11 | -17,836.48 | -15,196.66 | |||||||||
Kepentingan Minoriti | aa.aa | 2.19 | -1.62 | - | - | - | |||||||||
Pendapatan Bersih | aa.aa | -15,189.72 | -12,700.28 | -18,332.11 | -17,836.48 | -15,196.66 | |||||||||
Pertumbuhan Pendapatan Bersih | aa.aa | -72.71% | +16.39% | -44.34% | +2.7% | +14.8% | |||||||||
% Margin Pendapatan Bersih | aa.aa | -330.44% | -226.21% | -216.62% | -114.32% | -79.92% | |||||||||
Dividen Keutamaan dan Pelarasan Lain | aa.aa | - | - | - | - | - | |||||||||
Pendapatan Bersih kpd Pemegang Saham Biasa Tidak Termasuk Item Tambahan | aa.aa | -15,189.72 | -12,700.28 | -18,332.11 | -17,836.48 | -15,196.66 | |||||||||
EPS Asas - Operasi Berterusan | aa.aa | -1,166 | -876.87 | -768.31 | -672 | -352.43 | |||||||||
EPS Asas - Pertumbuhan Operasi Berterusan | aa.aa | +66.9% | +24.8% | +12.38% | +12.54% | +47.55% | |||||||||
EPS Dicairkan - Operasi Berterusan | aa.aa | -1,166 | -877 | -768.31 | -672 | -352.43 | |||||||||
EPS Dicairkan - Pertumbuhan Operasi Berterusan | aa.aa | +66.9% | +24.79% | +12.39% | +12.54% | +47.55% | |||||||||
Jumlah Saham Purata Wajaran Asas | aa.aa | 13.03 | 14.48 | 23.86 | 26.54 | 43.12 | |||||||||
Jumlah Saham Purata Wajaran Dicairkan | aa.aa | 13.03 | 14.48 | 23.86 | 26.54 | 43.12 | |||||||||
Dividen Sesaham | aa.aa | - | - | - | - | - | |||||||||
Pertumbuhan Dividen Sesaham | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | -7,849.12 | -13,437.58 | -15,863.01 | -13,575.59 | -9,820.27 | |||||||||
Pertumbuhan EBITDA | aa.aa | -43.3% | -71.2% | -18.05% | +14.42% | +27.66% | |||||||||
% Margin EBITDA | aa.aa | -170.75% | -239.35% | -187.44% | -87.01% | -51.64% | |||||||||
EBIT | aa.aa | -9,554.29 | -15,690.96 | -18,044.35 | -15,785.56 | -11,557.75 | |||||||||