|
# Proforma |
# Proforma |
|
|
|
|
2007 |
2008 |
2009 |
2010 |
2011 |
|
RM'000 |
RM'000 |
RM'000 |
RM'000 |
RM'000 |
|
|
|
|
|
|
| Revenue |
74,422 |
93,239 |
91,845 |
74,970 |
73,288 |
|
|
|
|
|
|
| GP |
13,980 |
16,972 |
12,389 |
11,433 |
10,313 |
|
|
|
|
|
|
|
|
|
|
|
|
| EBITDA |
11,752 |
14,648 |
7,954 |
7,527 |
6,452 |
| Depreciation and amortisation |
(2,166) |
(2,549) |
(2,964) |
(3,033) |
(3,459) |
| Finance costs |
(2,091) |
(2,356) |
(2,542) |
(1,619) |
(1,394) |
| PBT |
7,495 |
9,743 |
2,448 |
2,875 |
1,599 |
| Taxation |
(1,631) |
(1,471) |
(728) |
(632) |
(392) |
| Profit After Tax |
5,864 |
8,272 |
1,720 |
2,243 |
1,207 |
|
|
|
|
|
|
| Number of WZSTEEL Shares in issue* ('000) |
77,617 |
100,000 |
100,000 |
99,992 |
99,613 |
|
|
|
|
|
|
| GP margin (%) |
18.78% |
18.20% |
13.49% |
15.25% |
14.07% |
|
|
|
|
|
|
| PAT margin (%) |
7.88% |
8.87% |
1.87% |
2.99% |
1.65% |
|
|
|
|
|
|
| Gross EPS (Sen) |
9.66 |
9.74 |
2.45 |
2.88 |
1.61 |
|
|
|
|
|
|
| Net EPS (Sen) |
7.56 |
8.27 |
1.72 |
2.24 |
1.21 |
|
|
|
|
|
|
|
|
|
|
|
|
| # The proforma consolidated results are prepared for illustrative purposes only and are based on the audited financial statements |
| of WZSTEEL and its subsidiary companies. |
|
|
|
|
|
|
|
|
|
|
|
| * net of treasury shares |
|
|
|
|
|
|
