Notes:

+amount exclude discontinued operations for financial years ended 2017

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

Financial Year Ended 31 January 2021 2020 2019 2018 2017
Revenue + (RM'000) 343,747 2,519,340 1,034,899 910,156 543,255
Earnings Before Interest, Tax, Depreciation & Amortisation (EBITDA) + (RM'000) 236,117 770,195 801,160 649,803 273,163
Profit After Tax (RM'000) 45,953 261,297 264,379 292,073 196,755
Total Assets (RM'000) 10,990,668 9,515,405 8,083,300 6,450,419 6,290,329
Total Liabilities (RM'000) 7,222,451 5,741,536 4,459,323 3,817,261 3,884,156
Total Equity (RM'000) 3,768,217 3,773,869 3,623,977 2,633,158 2,406,173
Total Borrowings + (RM'000) 5,062,774 3,830,403 3,149,730 3,010,158 3,393,173
Basic Earnings Per Share (Sen) 4.27 19.24 21.43 26.85 18.07
Net Assets Per Share ^(RM) 3.44 3.45 3.31 2.41 2.20
Adjusted Core EBITDA + (RM'000) 243,305 865,363 897,451 822,672 532,547
Adjusted Core EBITDA Margin + (%) 67 32 75 76 69
Adjusted Revenue + (RM'000) 363,508 2,672,244 1,194,229 1,085,157 775,618
Adjusted Net Leverage + (Times) 3.16 2.86 2.07 2.73 5.89
Adjusted Net Debt + (RM'000) 3,074,783 2,474,508 1,853,782 2,242,175 3,135,655
Gross Gearing +(Times) 1.34 1.01 0.87 1.14 1.41
Net Gearing +(Times) 0.76 0.63 0.51 0.87 1.14

Notes:

+amount exclude discontinued operations for financial years ended 2017

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