| Tempoh Berakhir: | 2019 31/01 | 2020 31/01 | 2021 31/01 | 2022 31/01 | 2023 31/01 | 2024 31/01 | 2025 31/01 | 2026 31/01 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jumlah Hasil | aa.aa | aa.aa | aa.aa | 1,219.33 | 2,065.66 | 2,806.49 | 3,626.4 | 4,683.95 | |||||||||
Pertumbuhan Jumlah Hasil | aa.aa | aa.aa | aa.aa | +105.95% | +69.41% | +35.86% | +29.21% | +29.16% | |||||||||
Kos Hasil | aa.aa | aa.aa | aa.aa | 458.43 | 717.54 | 898.56 | 1,214.67 | 1,537.81 | |||||||||
Untung Kasar | aa.aa | aa.aa | aa.aa | 760.89 | 1,348.12 | 1,907.93 | 2,411.72 | 3,146.14 | |||||||||
Pertumbuhan Untung Kasar | aa.aa | aa.aa | aa.aa | +117.73% | +77.18% | +41.53% | +26.41% | +30.45% | |||||||||
% Margin Untung Kasar | aa.aa | aa.aa | aa.aa | 62.4% | 65.26% | 67.98% | 66.5% | 67.17% | |||||||||
Perbelanjaan Operasi Lain, Jumlah | aa.aa | aa.aa | aa.aa | 1,475.93 | 2,185.09 | 2,995.6 | 3,867.73 | 4,472.59 | |||||||||
| |||||||||||||||||
Pendapatan Operasi | aa.aa | aa.aa | aa.aa | -715.04 | -836.97 | -1,087.67 | -1,456.01 | -1,326.45 | |||||||||
Pertumbuhan Pendapatan Operasi | aa.aa | aa.aa | aa.aa | -31.46% | -17.05% | -29.95% | -33.86% | +8.9% | |||||||||
% Margin EBIT | aa.aa | aa.aa | aa.aa | -58.64% | -40.52% | -38.76% | -40.15% | -28.32% | |||||||||
Perbelanjaan Faedah Bersih | aa.aa | aa.aa | aa.aa | 9.13 | 73.84 | 200.66 | 206.25 | 182.26 | |||||||||
Pertumbuhan Perbelanjaan Faedah Bersih | aa.aa | aa.aa | aa.aa | +21.61% | +708.84% | +171.76% | +2.78% | -11.63% | |||||||||
Perbelanjaan Faedah, Jumlah | aa.aa | aa.aa | aa.aa | - | - | - | -2.76 | -8.3 | |||||||||
Pendapatan Faedah dan Pelaburan | aa.aa | aa.aa | aa.aa | 9.13 | 73.84 | 200.66 | 209.01 | 190.56 | |||||||||
Perbelanjaan Bukan Operasi Lain, Jumlah | aa.aa | aa.aa | aa.aa | 1.33 | -1.13 | -1.92 | -3.92 | 0.89 | |||||||||
EBT, Tidak Termasuk Item Luar Biasa | aa.aa | aa.aa | aa.aa | -704.58 | -764.26 | -888.93 | -1,253.68 | -1,143.3 | |||||||||
Keuntungan (Kerugian) Atas Jualan Aset | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Item Luar Biasa Lain, Jumlah | aa.aa | aa.aa | aa.aa | - | - | -7.1 | - | - | |||||||||
EBT, Termasuk Item Luar Biasa | aa.aa | aa.aa | aa.aa | -676.96 | -815.99 | -849.22 | -1,285.1 | -1,311.91 | |||||||||
EBT, Termasuk Pertumbuhan Item Luar Biasa | aa.aa | aa.aa | aa.aa | -26.05% | -20.54% | -4.07% | -51.33% | -2.09% | |||||||||
EBT, Termasuk Margin Item Luar Biasa | aa.aa | aa.aa | aa.aa | -55.52% | -39.5% | -30.26% | -35.44% | -28.01% | |||||||||
Perbelanjaan Cukai Pendapatan | aa.aa | aa.aa | aa.aa | 2.99 | -18.47 | -11.23 | 4.11 | 17.13 | |||||||||
Pendapatan Bersih kepada Syarikat | aa.aa | aa.aa | aa.aa | -679.95 | -797.53 | -837.99 | -1,289.21 | -1,329.04 | |||||||||
Kepentingan Minoriti | aa.aa | aa.aa | aa.aa | - | 0.82 | 1.89 | 3.57 | -2.58 | |||||||||
Pendapatan Bersih | aa.aa | aa.aa | aa.aa | -679.95 | -796.71 | -836.1 | -1,285.64 | -1,331.62 | |||||||||
Pertumbuhan Pendapatan Bersih | aa.aa | aa.aa | aa.aa | -26.13% | -17.17% | -4.94% | -53.77% | -3.58% | |||||||||
% Margin Pendapatan Bersih | aa.aa | aa.aa | aa.aa | -55.76% | -38.57% | -29.79% | -35.45% | -28.43% | |||||||||
Dividen Keutamaan dan Pelarasan Lain | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Pendapatan Bersih kpd Pemegang Saham Biasa Tidak Termasuk Item Tambahan | aa.aa | aa.aa | aa.aa | -679.95 | -796.71 | -836.1 | -1,285.64 | -1,331.62 | |||||||||
EPS Asas - Operasi Berterusan | aa.aa | aa.aa | aa.aa | -2.26 | -2.5 | -2.55 | -3.86 | -3.95 | |||||||||
EPS Asas - Pertumbuhan Operasi Berterusan | aa.aa | aa.aa | aa.aa | +40.52% | -10.39% | -1.98% | -51.59% | -2.11% | |||||||||
EPS Dicairkan - Operasi Berterusan | aa.aa | aa.aa | aa.aa | -2.26 | -2.5 | -2.55 | -3.86 | -3.95 | |||||||||
EPS Dicairkan - Pertumbuhan Operasi Berterusan | aa.aa | aa.aa | aa.aa | +40.52% | -10.39% | -1.98% | -51.59% | -2.11% | |||||||||
Jumlah Saham Purata Wajaran Asas | aa.aa | aa.aa | aa.aa | 300.27 | 318.73 | 328 | 332.71 | 337.49 | |||||||||
Jumlah Saham Purata Wajaran Dicairkan | aa.aa | aa.aa | aa.aa | 300.27 | 318.73 | 328 | 332.71 | 337.49 | |||||||||
Dividen Sesaham | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Pertumbuhan Dividen Sesaham | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | -697.74 | -783.63 | -986.77 | -1,329.9 | -1,177.61 | |||||||||
Pertumbuhan EBITDA | aa.aa | aa.aa | aa.aa | -29.93% | -12.31% | -25.92% | -34.77% | +11.45% | |||||||||
% Margin EBITDA | aa.aa | aa.aa | aa.aa | -57.22% | -37.94% | -35.16% | -36.67% | -25.14% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | -715.04 | -836.97 | -1,087.67 | -1,456.01 | -1,326.45 | |||||||||