Notes:

+amount exclude discontinued operations for financial years ended 2016 & 2017

^computed based on number of ordinary shares issued as at financial years end

Financial Year Ended 31 January 2020 2019 2018 2017 2016
Revenue + (RM'000) 2,519,340 1,034,899 910,156 543,255 424,398
Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA) + (RM'000) 770,195 801,160 649,803 273,163 345,452
Profit After Tax (RM'000) 261,297 264,379 292,073 196,755 215,821
Total Assets (RM'000) 9,515,405 8,083,300 6,450,419 6,290,329 4,839,810
Total Liabilities (RM'000) 5,741,536 4,459,323 3,817,261 3,884,156 2,586,426
Total Equity (RM'000) 3,773,869 3,623,977 2,633,158 2,406,173 2,253,384
Total Borrowings + (RM'000) 3,830,403 3,149,730 3,010,158 3,393,173 1,654,151
Basic Earnings Per Share (Sen) 19.24 21.43 26.85 18.07 21.05
Net Assets Per Share ^(RM) 3.45 3.31 2.41 2.20 2.06
Adjusted Core EBITDA + (RM'000) 865,363 897,451 822,672 532,547 437,540
Adjusted Core EBITDA Margin + (%) 32 75 76 69 67
Adjusted Revenue + (RM'000) 2,672,244 1,194,229 1,085,157 775,618 648,633
Adjusted Net Leverage + (Times) 2.86 2.07 2.73 5.89 4.07
Adjusted Net Debt + (RM'000) 2,474,508 1,853,782 2,242,175 3,135,655 1,779,136
Gross Gearing +(Times) 1.01 0.87 1.14 1.41 0.73
Net Gearing +(Times) 0.63 0.51 0.87 1.14 0.52

Notes:

+amount exclude discontinued operations for financial years ended 2016 & 2017

^computed based on number of ordinary shares issued as at financial years end